Refinanced $500 million of A-2 Long-Term-Debt at 7.824% Following Quarter’s End;
Resulting in $200 million Reduced Debt Balance
Re-Affirms 2023 Full-Year Guidance
Dine Brands Global, Inc. (NYSE: DIN), the parent company of Applebee’s Neighborhood Grill & Bar®, IHOP® and Fuzzy’s Taco Shop® restaurants, today announced financial results for the first quarter of fiscal 2023.
“Dine Brands has demonstrated resiliency in a challenging operating environment, which reflects the strength of our brands and strong execution,” said John Peyton, chief executive officer, Dine Brands Global. “Looking ahead, we will adapt with agility and a guest-first mindset. Dine remains committed to investing in growth, generating cash and creating value for our shareholders.”
Vance Chang, chief financial officer, added, “We are balancing our focus between current strategy execution and long-term investments. After the end of the first quarter, we were pleased to announce the completed refinancing of our Senior Secured Notes, further evidence of the strength of our steady and strong cash flow generating franchisor model in today’s lending environment.”
Domestic Restaurant Sales for the First Quarter of 2023
- Applebee’s year-over-year comparable same-restaurant sales increased 6.1% for the first quarter of 2023. Off-premise sales accounted for 23.1% of sales mix, representing per restaurant average weekly sales of approximately $12,900.
- IHOP’s year-over-year domestic comparable same-restaurant sales increased 8.7% for the first quarter of 2023. Off-premise sales accounted for 21.7% of sales mix, representing per restaurant average weekly sales of approximately $7,400.
First Quarter of 2023 Summary
- Total revenues for the first quarter of 2023 were $214 million compared to $230 million for the first quarter of 2022. The decline was primarily due to the refranchising of the 69 company-operated Applebee’s units in October 2022, partially offset by the positive comparable same-restaurant sales growth at Applebee’s and IHOP. Total revenues for the first quarter of 2023, excluding the refranchised Applebee’s restaurants, increased $20 million, or 11%, from the comparable prior period.
- General and Administrative (“G&A”) expenses for the first quarter of 2023 were $51.1 million compared to $41.5 million for the first quarter of 2022. The variance was primarily due to continued strategic growth investments, including the acquisition of Fuzzy’s Taco Shop and other non-recurring costs, as well as a return to normalized operations.
- Net income for the first quarter of 2023 was $27.4 million compared to $24.9 million for the first quarter of 2022. The increase was primarily due to higher gross margin and a gain on extinguishment of debt, partially offset by higher G&A expenses.
- GAAP net income available to common stockholders was $26.7 million, or earnings per diluted share of $1.74, for the first quarter of 2023 compared to net income available to common stockholders of $24.3 million, or earnings per diluted share of $1.45 for the first quarter of 2022. The increase was primarily due to higher gross margin, lower share count and a gain on debt extinguishment, offset by higher G&A expenses.
- Adjusted net income available to common stockholders was $30.2 million, or adjusted earnings per diluted share of $1.97, for the first quarter of 2023 compared to adjusted net income available to common stockholders of $25.9 million, or adjusted earnings per diluted share of $1.54, for the first quarter of 2022. The increase was primarily due to higher gross margin and lower share count, offset by higher G&A expenses. (See “Non-GAAP Financial Measures” and reconciliation of GAAP net income available to common stockholders to adjusted net income available to common stockholders.)
- Consolidated adjusted EBITDA for the first quarter of 2023 was $66.4 million compared to $65.2 million for the first quarter of 2022. The increase was primarily due to higher gross margin, offset by higher G&A expenses. (See “Non-GAAP Financial Measures” and reconciliation of GAAP net income to consolidated adjusted EBITDA.)
- Development activity by Applebee’s and IHOP franchisees for the first quarter of 2023 resulted in 21 new restaurant openings and the closure of 17 restaurants.
Key Balance Sheet Metrics (as of March 31, 2023)
- Total cash, cash equivalents and restricted cash of approximately $235 million, of which approximately $182 million was unrestricted cash.
- Leverage ratio of approximately 4.5x compared to approximately 4.4x as of December 31, 2022.
- Available borrowing capacity under the Variable Funding Senior Secured Notes is over $220 million.
GAAP Effective Tax Rate
The Company's effective tax rate was 24.2% for the three months ended March 31, 2023, as compared to 27.2% for the three months ended March 31, 2022. The effective tax rate for the three months ended March 31, 2023 was different than the rate of the prior comparable period primarily due to the recognition of higher excess tax benefits from stock-based compensation and lower non-deductible executive compensation.
Capital Returns to Debt and Equity Holders
On April 17, 2023, the Company completed the refinancing of its Senior Secured Notes and issued the Series 2023-1 7.824% Fixed Rate Senior Secured Notes, Class A-2 in an initial aggregate principal amount of $500 million, a reduction of $200 million from the Series 2019-1 Class A-2-I it replaced.
The Company repurchased $5 million of its common stock and paid quarterly cash dividends totaling approximately $16 million during the quarter ended March 31, 2023.
Financial Performance Guidance for 2023
The Company reiterated its fiscal 2023 guidance items:
- Reiterated: Domestic development activity by Applebee’s franchisees of between 10 and 20 net fewer restaurants.
- Reiterated: Domestic development activity by IHOP franchisees and area licensees is expected to be between 45 and 60 net new openings.
- Reiterated: Consolidated adjusted EBITDA is expected in the range of between approximately $243 million and $255 million.
- Reiterated: G&A expenses are expected to range between approximately $200 million and $210 million, due to some of our planned 2022 G&A investments extended into 2023 given the disruptions caused by the pandemic last year and other organic investments, including Fuzzy’s. This range includes non-cash stock-based compensation expense and depreciation of approximately $30 million.
- Reiterated: Gross capital expenditures are expected to range between $33 million and $38 million.
First quarter of 2023 Earnings Conference Call Details
Dine Brands will host a conference call to discuss its results on May 3, 2023, at 9:00 a.m. Eastern time. To access the call, please click this conference call registration link, and you will be provided with dial in details. A live webcast of the call, along with a replay will be available for a limited time at https://investors.dinebrands.com. Participants should allow approximately ten minutes prior to the call’s start time to visit the site and download any streaming media software needed to listen to the webcast. An online archive of the webcast will also be available on Events and Presentations under the Investors section of the Company’s website.
About Dine Brands Global, Inc.
Based in Pasadena, California, Dine Brands Global, Inc. (NYSE: DIN), through its subsidiaries and franchisees, supports and operates restaurants under the Applebee's Neighborhood Grill + Bar®, IHOP®, and Fuzzy’s Taco Shop® brands. As of March 31, 2023, these three brands consisted of 3,600 restaurants across 17 international markets. Dine Brands is one of the largest full-service restaurant companies in the world and in 2022 expanded into the Fast Casual segment. For more information on Dine Brands, visit the Company’s website located at www.dinebrands.com.
Forward-Looking Statements
Statements contained in this press release may constitute forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. You can identify these forward-looking statements by words such as “may,” “will,” “would,” “should,” “could,” “expect,” “anticipate,” “believe,” “estimate,” “intend,” “plan,” “goal” and other similar expressions. These statements involve known and unknown risks, uncertainties and other factors, which may cause actual results to be materially different from those expressed or implied in such statements. These factors include, but are not limited to: uncertainty regarding the duration and severity of the ongoing COVID-19 pandemic and its ultimate impact on the Company; the effectiveness of related containment measures; general economic conditions, including the impact of inflation; our level of indebtedness; compliance with the terms of our securitized debt; our ability to refinance our current indebtedness or obtain additional financing; our dependence on information technology; potential cyber incidents; the implementation of restaurant development plans; our dependence on our franchisees; the concentration of our Applebee’s franchised restaurants in a limited number of franchisees; the financial health of our franchisees; our franchisees’ and other licensees’ compliance with our quality standards and trademark usage; general risks associated with the restaurant industry; potential harm to our brands’ reputation; possible future impairment charges; the effects of tax reform; trading volatility and fluctuations in the price of our stock; our ability to achieve the financial guidance we provide to investors; successful implementation of our business strategy; the availability of suitable locations for new restaurants; shortages or interruptions in the supply or delivery of products from third parties or availability of utilities; the management and forecasting of appropriate inventory levels; development and implementation of innovative marketing and use of social media; changing health or dietary preference of consumers; risks associated with doing business in international markets; the results of litigation and other legal proceedings; third-party claims with respect to intellectual property assets; our ability to attract and retain management and other key employees; compliance with federal, state and local governmental regulations; risks associated with our self-insurance; natural disasters, pandemics, epidemics, or other serious incidents; our success with development initiatives outside of our core business; the adequacy of our internal controls over financial reporting and future changes in accounting standards; and other factors discussed from time to time in the Corporation’s Annual and Quarterly Reports on Forms 10-K and 10-Q and in the Corporation’s other filings with the Securities and Exchange Commission. The forward-looking statements contained in this press release are made as of the date hereof and the Corporation does not intend to, nor does it assume any obligation to, update or supplement any forward-looking statements after the date hereof to reflect actual results or future events or circumstances.
Non-GAAP Financial Measures
This press release includes references to the Company's non-GAAP financial measure “adjusted net income available to common stockholders”, “adjusted earnings per diluted share (Adjusted EPS)”, “Adjusted EBITDA” and “Adjusted free cash flow.” Adjusted EPS is computed for a given period by deducting from net income or loss available to common stockholders for such period the effect of any closure and impairment charges, any gain or loss related to debt extinguishment, any intangible asset amortization, any non-cash interest expense, any gain or loss related to the disposition of assets, any merger and acquisition costs and other items deemed not reflective of current operations. This is presented on an aggregate basis and a per share (diluted) basis. Adjusted EBITDA is computed for a given period by deducting from net income or loss for such period the effect of any closure and impairment charges, any interest charges, any income tax provision or benefit, any non-cash stock-based compensation, any depreciation and amortization, any gain or loss related to the disposition of assets, any merger and acquisition costs and other items deemed not reflective of current operations. “Adjusted free cash flow” for a given period is defined as cash provided by operating activities, plus receipts from notes and equipment contracts receivable, less capital expenditures. Management may use certain of these non-GAAP financial measures along with the corresponding U.S. GAAP measures to evaluate the performance of the business and to make certain business decisions. Management uses adjusted free cash flow in its periodic assessments of, among other things, the amount of cash dividends per share of common stock and repurchases of common stock and we believe it is important for investors to have the same measure used by management for that purpose. Adjusted free cash flow does not represent residual cash flow available for discretionary purposes. Additionally, adjusted EPS is one of the metrics used in determining payouts under the Company’s annual cash incentive plan. Management believes that these non-GAAP financial measures provide additional meaningful information that should be considered when assessing the business and the Company’s performance compared to prior periods and the marketplace. Adjusted EPS and adjusted free cash flow are supplemental non-GAAP financial measures and should not be considered in isolation or as a substitute for measures of performance prepared in accordance with U.S. GAAP.
|
Dine Brands Global, Inc. and Subsidiaries
|
|
Consolidated Statements of Comprehensive Income
|
|
(In thousands, except per share amounts)
|
|
(Unaudited)
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
March 31,
|
|
|
|
2023
|
|
2022
|
|
|
|
|
|
|
|
Revenues:
|
|
|
|
|
|
Franchise revenues:
|
|
|
|
|
|
Royalties, franchise fees and other
|
|
$
|
102,925
|
|
|
$
|
90,349
|
|
|
Advertising revenues
|
|
|
77,037
|
|
|
|
70,883
|
|
|
Total franchise revenues
|
|
|
179,962
|
|
|
|
161,232
|
|
|
Company restaurant sales
|
|
|
1,057
|
|
|
|
39,416
|
|
|
Rental revenues
|
|
|
31,951
|
|
|
|
28,807
|
|
|
Financing revenues
|
|
|
797
|
|
|
|
968
|
|
|
Total revenues
|
|
|
213,767
|
|
|
|
230,423
|
|
|
Cost of revenues:
|
|
|
|
|
|
Franchise expenses:
|
|
|
|
|
|
Advertising expenses
|
|
|
77,037
|
|
|
|
70,883
|
|
|
Bad debt expense (credit)
|
|
|
923
|
|
|
|
(299
|
)
|
|
Other franchise expenses
|
|
|
9,406
|
|
|
|
7,448
|
|
|
Total franchise expenses
|
|
|
87,366
|
|
|
|
78,032
|
|
|
Company restaurant expenses
|
|
|
1,079
|
|
|
|
37,408
|
|
|
Rental expenses:
|
|
|
|
|
|
Interest expense from finance leases
|
|
|
709
|
|
|
|
768
|
|
|
Other rental expenses
|
|
|
20,899
|
|
|
|
21,355
|
|
|
Total rental expenses
|
|
|
21,608
|
|
|
|
22,123
|
|
|
Financing expenses
|
|
|
98
|
|
|
|
107
|
|
|
Total cost of revenues
|
|
|
110,151
|
|
|
|
137,670
|
|
|
Gross profit
|
|
|
103,616
|
|
|
|
92,753
|
|
|
General and administrative expenses
|
|
|
51,087
|
|
|
|
41,548
|
|
|
Interest expense, net
|
|
|
14,709
|
|
|
|
15,533
|
|
|
Closure and impairment charges
|
|
|
467
|
|
|
|
146
|
|
|
Amortization of intangible assets
|
|
|
2,774
|
|
|
|
2,665
|
|
|
Gain on extinguishment of debt
|
.
|
|
(1,661
|
)
|
|
|
—
|
|
|
Loss (gain) on disposition of assets
|
|
|
71
|
|
|
|
(1,296
|
)
|
|
Income before income taxes
|
|
|
36,169
|
|
|
|
34,157
|
|
|
Income tax provision
|
|
|
(8,759
|
)
|
|
|
(9,307
|
)
|
|
Net income
|
|
$
|
27,410
|
|
|
$
|
24,850
|
|
|
Net income available to common stockholders:
|
|
|
|
|
|
Net income
|
|
$
|
27,410
|
|
|
$
|
24,850
|
|
|
Less: Net income allocated to unvested participating restricted stock
|
|
|
(679
|
)
|
|
|
(598
|
)
|
|
Net income available to common stockholders
|
|
$
|
26,731
|
|
|
$
|
24,252
|
|
|
Net income available to common stockholders per share:
|
|
|
|
|
|
Basic
|
|
$
|
1.75
|
|
|
$
|
1.45
|
|
|
Diluted
|
|
$
|
1.74
|
|
|
$
|
1.45
|
|
|
Weighted average shares outstanding:
|
|
|
|
|
|
Basic
|
|
|
15,304
|
|
|
|
16,722
|
|
|
Diluted
|
|
|
15,339
|
|
|
|
16,758
|
|
|
|
|
|
|
|
|
Dividends declared per common share
|
|
$
|
0.51
|
|
|
$
|
0.46
|
|
|
Dividends paid per common share
|
|
$
|
1.02
|
|
|
$
|
0.86
|
|
|
Dine Brands Global, Inc. and Subsidiaries
|
|
Consolidated Balance Sheets
|
|
(In thousands, except share and per share amounts)
|
|
|
|
|
|
|
|
|
March 31, 2023
|
|
December 31, 2022
|
|
|
|
(Unaudited)
|
|
|
|
Assets
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
181,606
|
|
|
$
|
269,655
|
|
|
Receivables, net of allowance of $4,587 (2023) and $4,806 (2022)
|
|
|
93,119
|
|
|
|
119,981
|
|
|
Restricted cash
|
|
|
37,098
|
|
|
|
38,929
|
|
|
Prepaid gift card costs
|
|
|
23,717
|
|
|
|
30,235
|
|
|
Prepaid income taxes
|
|
|
—
|
|
|
|
3,063
|
|
|
Other current assets
|
|
|
12,831
|
|
|
|
17,901
|
|
|
Total current assets
|
|
|
348,371
|
|
|
|
479,764
|
|
|
Other intangible assets, net
|
|
|
594,333
|
|
|
|
597,028
|
|
|
Operating lease right-of-use assets
|
|
|
290,859
|
|
|
|
289,123
|
|
|
Goodwill
|
|
|
254,120
|
|
|
|
253,956
|
|
|
Property and equipment, net
|
|
|
158,715
|
|
|
|
145,277
|
|
|
Deferred rent receivable
|
|
|
39,772
|
|
|
|
42,329
|
|
|
Long-term receivables, net of allowance of $5,908 (2023) and $5,529 (2022)
|
|
|
37,831
|
|
|
|
39,697
|
|
|
Non-current restricted cash
|
|
|
16,400
|
|
|
|
16,400
|
|
|
Other non-current assets, net
|
|
|
17,668
|
|
|
|
17,917
|
|
|
Total assets
|
|
$
|
1,758,069
|
|
|
$
|
1,881,491
|
|
|
Liabilities and Stockholders’ Deficit
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
Current maturities of long-term debt
|
|
$
|
100,000
|
|
|
$
|
100,000
|
|
|
Accounts payable
|
|
|
39,085
|
|
|
|
52,067
|
|
|
Gift card liability
|
|
|
140,769
|
|
|
|
171,966
|
|
|
Current maturities of operating lease obligations
|
|
|
57,655
|
|
|
|
59,071
|
|
|
Current maturities of finance lease and financing obligations
|
|
|
7,265
|
|
|
|
7,542
|
|
|
Accrued employee compensation and benefits
|
|
|
13,862
|
|
|
|
23,456
|
|
|
Accrued advertising expenses
|
|
|
18,665
|
|
|
|
24,157
|
|
|
Dividends payable
|
|
|
—
|
|
|
|
8,017
|
|
|
Other accrued expenses
|
|
|
27,871
|
|
|
|
24,446
|
|
|
Total current liabilities
|
|
|
405,172
|
|
|
|
470,722
|
|
|
Long-term debt, net, less current maturities
|
|
|
1,174,564
|
|
|
|
1,241,914
|
|
|
Operating lease obligations, less current maturities
|
|
|
279,766
|
|
|
|
275,120
|
|
|
Finance lease obligations, less current maturities
|
|
|
33,256
|
|
|
|
30,377
|
|
|
Financing obligations, less current maturities
|
|
|
28,029
|
|
|
|
28,358
|
|
|
Deferred income taxes, net
|
|
|
67,351
|
|
|
|
74,651
|
|
|
Deferred franchise revenue, long-term
|
|
|
41,204
|
|
|
|
42,343
|
|
|
Other non-current liabilities
|
|
|
17,410
|
|
|
|
19,090
|
|
|
Total liabilities
|
|
|
2,046,752
|
|
|
|
2,182,575
|
|
|
Commitments and contingencies
|
|
|
|
|
|
Stockholders’ deficit:
|
|
|
|
|
|
Preferred stock, $1 par value, 10,000,000 shares authorized, no shares issued or outstanding
|
|
|
—
|
|
|
|
—
|
|
|
Common stock, $0.01 par value; shares: 40,000,000 authorized; March 31, 2023 - 24,915,372 issued, 15,674,739 outstanding; December 31, 2022 - 24,959,972 issued, 15,599,239 outstanding
|
|
|
249
|
|
|
|
250
|
|
|
Additional paid-in-capital
|
|
|
248,187
|
|
|
|
259,339
|
|
|
Retained earnings
|
|
|
103,931
|
|
|
|
84,538
|
|
|
Accumulated other comprehensive loss
|
|
|
(64
|
)
|
|
|
(65
|
)
|
|
Treasury stock, at cost; shares: March 31, 2023 - 9,240,633; December 31, 2022 - 9,360,733
|
|
|
(640,986
|
)
|
|
|
(645,146
|
)
|
|
Total stockholders’ deficit
|
|
|
(288,683
|
)
|
|
|
(301,084
|
)
|
|
Total liabilities and stockholders’ deficit
|
|
$
|
1,758,069
|
|
|
$
|
1,881,491
|
|
|
Dine Brands Global, Inc. and Subsidiaries
|
|
Consolidated Statements of Cash Flows
|
|
(In thousands)
|
|
(Unaudited)
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
March 31,
|
|
|
|
2023
|
|
2022
|
|
|
|
|
|
|
|
Cash flows from operating activities:
|
|
|
|
|
|
Net income
|
|
$
|
27,410
|
|
|
$
|
24,850
|
|
|
Adjustments to reconcile net income to cash flows provided by (used in) operating activities:
|
|
|
|
|
|
Depreciation and amortization
|
|
|
9,222
|
|
|
|
9,938
|
|
|
Non-cash stock-based compensation expense
|
|
|
1,718
|
|
|
|
4,341
|
|
|
Non-cash closure and impairment charges
|
|
|
459
|
|
|
|
45
|
|
|
Non-cash interest expense
|
|
|
1,171
|
|
|
|
714
|
|
|
Deferred income taxes
|
|
|
(2,901
|
)
|
|
|
(873
|
)
|
|
Gain on extinguishment of debt
|
|
|
(1,661
|
)
|
|
|
—
|
|
|
Deferred revenue
|
|
|
(1,193
|
)
|
|
|
(1,177
|
)
|
|
Loss (gain) on disposition of assets
|
|
|
71
|
|
|
|
(1,296
|
)
|
|
Other
|
|
|
(308
|
)
|
|
|
(1,766
|
)
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
Accounts receivable, net
|
|
|
(2,369
|
)
|
|
|
(3,567
|
)
|
|
Deferred rent receivable
|
|
|
2,557
|
|
|
|
1,977
|
|
|
Current income tax receivables and payables
|
|
|
224
|
|
|
|
2,352
|
|
|
Gift card receivables and payables
|
|
|
(2,310
|
)
|
|
|
(2,180
|
)
|
|
Other current assets
|
|
|
5,024
|
|
|
|
(3,365
|
)
|
|
Accounts payable
|
|
|
(7,579
|
)
|
|
|
(11,683
|
)
|
|
Operating lease assets and liabilities
|
|
|
340
|
|
|
|
(2,909
|
)
|
|
Accrued employee compensation and benefits
|
|
|
(11,801
|
)
|
|
|
(26,646
|
)
|
|
Accrued advertising expenses
|
|
|
(5,067
|
)
|
|
|
6,929
|
|
|
Other current liabilities
|
|
|
3,069
|
|
|
|
(3,474
|
)
|
|
Cash flows provided by (used in) operating activities
|
|
|
16,076
|
|
|
|
(7,790
|
)
|
|
Cash flows from investing activities:
|
|
|
|
|
|
Principal receipts from notes, equipment contracts and other long-term receivables
|
|
|
3,345
|
|
|
|
4,848
|
|
|
Net additions to property and equipment
|
|
|
(16,030
|
)
|
|
|
(5,298
|
)
|
|
Proceeds from sale of property and equipment
|
|
|
—
|
|
|
|
2,862
|
|
|
Additions to long-term receivables
|
|
|
—
|
|
|
|
(669
|
)
|
|
Other
|
|
|
(54
|
)
|
|
|
(30
|
)
|
|
Cash flows (used in) provided by investing activities
|
|
|
(12,739
|
)
|
|
|
1,713
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
Repayment of long-term debt
|
|
|
(66,574
|
)
|
|
|
—
|
|
|
Dividends paid on common stock
|
|
|
(15,971
|
)
|
|
|
(14,588
|
)
|
|
Repurchase of common stock
|
|
|
(5,000
|
)
|
|
|
(41,585
|
)
|
|
Principal payments on finance lease obligations
|
|
|
(1,870
|
)
|
|
|
(2,340
|
)
|
|
Proceeds from stock options exercised
|
|
|
584
|
|
|
|
241
|
|
|
Repurchase of restricted stock for tax payments upon vesting
|
|
|
(3,527
|
)
|
|
|
(1,745
|
)
|
|
Tax payments for share settlement of restricted stock units
|
|
|
(859
|
)
|
|
|
(953
|
)
|
|
Cash flows used in financing activities
|
|
|
(93,217
|
)
|
|
|
(60,970
|
)
|
|
Net change in cash, cash equivalents and restricted cash
|
|
|
(89,880
|
)
|
|
|
(67,047
|
)
|
|
Cash, cash equivalents and restricted cash at beginning of period
|
|
|
324,984
|
|
|
|
425,353
|
|
|
Cash, cash equivalents and restricted cash at end of period
|
|
$
|
235,104
|
|
|
$
|
358,306
|
|
|
Dine Brands Global, Inc. and Subsidiaries
|
|
Non-GAAP Financial Measures
|
|
(In thousands, except per share amounts)
|
|
(Unaudited)
|
|
|
|
|
Reconciliation of net income available to common stockholders to net income available to common stockholders, as adjusted for the following items: Closure and impairment charges; amortization of intangible assets; non-cash interest expenses; gain on extinguishment of debt; gain or loss on disposition of assets; acquisition costs; other EBITDA adjustments; and the combined tax effect of the preceding adjustments, as well as related per share data:
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
March 31,
|
|
|
|
2023
|
|
2022
|
|
|
|
|
|
|
|
Net income available to common stockholders
|
|
$
|
26,731
|
|
|
$
|
24,252
|
|
|
Closure and impairment charges
|
|
|
467
|
|
|
|
146
|
|
|
Amortization of intangible assets
|
|
|
2,774
|
|
|
|
2,665
|
|
|
Non-cash interest expense
|
|
|
1,171
|
|
|
|
714
|
|
|
Loss (gain) on disposition of assets
|
|
|
71
|
|
|
|
(1,296
|
)
|
|
Gain on extinguishment of debt
|
|
|
(1,661
|
)
|
|
|
—
|
|
|
Acquisition costs
|
|
|
771
|
|
|
|
—
|
|
|
Other EBITDA adjustments
|
|
|
1,217
|
|
|
|
—
|
|
|
Net income tax provision for above adjustments
|
|
|
(1,251
|
)
|
|
|
(580
|
)
|
|
Net income allocated to unvested participating restricted stock
|
|
|
(89
|
)
|
|
|
(38
|
)
|
|
Net income available to common stockholders, as adjusted
|
|
$
|
30,201
|
|
|
$
|
25,863
|
|
|
|
|
|
|
|
|
Diluted net income available to common stockholders per share:
|
|
|
|
|
|
Net income available to common stockholders
|
|
$
|
1.74
|
|
|
$
|
1.45
|
|
|
Closure and impairment charges
|
|
|
0.03
|
|
|
|
0.01
|
|
|
Amortization of intangible assets
|
|
|
0.18
|
|
|
|
0.16
|
|
|
Non-cash interest expense
|
|
|
0.08
|
|
|
|
0.04
|
|
|
Loss (gain) on disposition of assets
|
|
|
—
|
|
|
|
(0.08
|
)
|
|
Gain on extinguishment of debt
|
|
|
(0.11
|
)
|
|
|
—
|
|
|
Acquisition costs
|
|
|
0.05
|
|
|
|
—
|
|
|
Other EBITDA adjustments
|
|
|
0.08
|
|
|
|
—
|
|
|
Income tax benefit - all other
|
|
|
(0.08
|
)
|
|
|
(0.03
|
)
|
|
Net income allocated to unvested participating restricted stock
|
|
|
(0.01
|
)
|
|
|
—
|
|
|
Rounding
|
|
|
0.01
|
|
|
|
(0.01
|
)
|
|
Diluted net income available to common stockholders per share, as adjusted
|
|
$
|
1.97
|
|
|
$
|
1.54
|
|
|
|
|
|
|
|
|
Numerator for basic EPS - net income available to common stockholders, as adjusted
|
|
$
|
30,201
|
|
|
$
|
25,863
|
|
|
Effect of unvested participating restricted stock using the two-class method
|
|
|
2
|
|
|
|
1
|
|
|
Numerator for diluted EPS - net income available to common stockholders, as adjusted
|
|
$
|
30,203
|
|
|
$
|
25,864
|
|
|
|
|
|
|
|
|
Denominator for basic EPS - weighted-average shares
|
|
|
15,304
|
|
|
|
16,722
|
|
|
Dilutive effect of stock options
|
|
|
35
|
|
|
|
36
|
|
|
Denominator for diluted EPS - weighted-average shares
|
|
|
15,339
|
|
|
|
16,758
|
|
|
Dine Brands Global, Inc. and Subsidiaries
|
|
Non-GAAP Financial Measures
|
|
(Unaudited)
|
|
|
|
|
Reconciliation of the Company's cash flows provided by operating activities to “adjusted free cash flow” (cash flows (used in) provided by operating activities, plus receipts from notes and equipment contracts receivable, less additions to property and equipment). Management uses this liquidity measure in its periodic assessments of, among other things, the amount of cash dividends per share of common stock and repurchases of common stock. We believe it is important for investors to have the same measure used by management for that purpose. Adjusted free cash flow does not represent residual cash flow available for discretionary purposes.
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
March 31,
|
|
|
|
2023
|
|
2022
|
|
|
|
(In millions)
|
|
Cash flows provided by (used in) operating activities
|
|
$
|
16.1
|
|
|
$
|
(7.8
|
)
|
|
Receipts from notes and equipment contracts receivable
|
|
|
2.2
|
|
|
|
3.0
|
|
|
Net additions to property and equipment
|
|
|
(16.0
|
)
|
|
|
(5.3
|
)
|
|
Adjusted free cash flow
|
|
|
2.3
|
|
|
|
(10.1
|
)
|
|
Repayment of long-term debt
|
|
|
(66.6
|
)
|
|
|
—
|
|
|
Dividends paid on common stock
|
|
|
(16.0
|
)
|
|
|
(14.6
|
)
|
|
Repurchase of common stock
|
|
|
(5.0
|
)
|
|
|
(41.6
|
)
|
|
|
|
$
|
(85.3
|
)
|
|
$
|
(66.3
|
)
|
|
Dine Brands Global, Inc. and Subsidiaries
|
|
Non-GAAP Financial Measures
|
|
(in thousands)
|
|
(Unaudited)
|
|
|
|
|
Reconciliation of the Company's net income to “adjusted EBITDA.” The Company defines adjusted EBITDA as net income or loss, adjusted for the effect of closure and impairment charges, interest charges, income tax provision or benefit, depreciation and amortization, non-cash stock-based compensation, gain or loss on disposition of assets, other non-income based taxes and other items deemed not reflective of current operations. Management may use certain non-GAAP measures along with the corresponding U.S. GAAP measures to evaluate the performance of the Company and to make certain business decisions.
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
March 31,
|
|
|
|
2023
|
|
2022
|
|
|
|
|
|
|
|
Net income, as reported
|
|
$
|
27,410
|
|
|
$
|
24,850
|
|
|
Closure and impairment charges
|
|
|
467
|
|
|
|
146
|
|
|
Interest charges on finance leases
|
|
|
709
|
|
|
|
1,251
|
|
|
All other interest charges
|
|
|
17,681
|
|
|
|
16,362
|
|
|
Income tax provision
|
|
|
8,759
|
|
|
|
9,307
|
|
|
Depreciation and amortization
|
|
|
9,213
|
|
|
|
9,930
|
|
|
Non-cash stock-based compensation
|
|
|
1,718
|
|
|
|
4,342
|
|
|
Gain on extinguishment of debt
|
|
|
(1,661
|
)
|
|
|
—
|
|
|
Loss (gain) on disposition of assets
|
|
|
71
|
|
|
|
(1,296
|
)
|
|
Merger and acquisition costs
|
|
|
771
|
|
|
|
—
|
|
|
Other
|
|
|
1,217
|
|
|
|
312
|
|
|
Adjusted EBITDA
|
|
$
|
66,355
|
|
|
$
|
65,204
|
|
|
Dine Brands Global, Inc. and Subsidiaries
|
|
Restaurant Data
|
|
(Unaudited)
|
|
|
|
|
The following table sets forth, for the three months ended March 31, 2023 and 2022, the number of “Effective Restaurants” in the Applebee’s and IHOP systems and information regarding the percentage change in sales at those restaurants compared to the same periods in the prior year and, as such, the percentage change in sales at Effective Restaurants is based on non-GAAP sales data. Sales at restaurants that are owned by franchisees and area licensees are not attributable to the Company. However, we believe that presentation of this information is useful in analyzing our revenues because franchisees and area licensees pay us royalties and advertising fees that are generally based on a percentage of their sales, and, where applicable, rental payments under leases that partially may be based on a percentage of their sales. Management also uses this information to make decisions about future plans for the development of additional restaurants as well as evaluation of current operations.
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
March 31,
|
|
|
|
2023
|
|
2022
|
|
|
|
|
|
Applebee's
|
|
|
|
|
|
Global Effective Restaurants(a)
|
|
|
|
|
|
Franchise
|
|
|
1,673
|
|
|
|
1,607
|
|
|
Company
|
|
|
—
|
|
|
|
69
|
|
|
Total
|
|
|
1,673
|
|
|
|
1,676
|
|
|
|
|
|
|
|
|
System-wide(b)
|
|
|
|
|
|
Domestic sales percentage change(c)
|
|
|
5.6
|
%
|
|
|
13.9
|
%
|
|
Domestic same-restaurant sales percentage change(d)
|
|
|
6.1
|
%
|
|
|
14.3
|
%
|
|
|
|
|
|
|
|
Franchise(b)
|
|
|
|
|
|
Domestic sales percentage change(c)
|
|
|
9.6
|
%
|
|
|
14.1
|
%
|
|
Domestic same-restaurant sales percentage change(d)
|
|
|
5.6
|
%
|
|
|
14.5
|
%
|
|
Average weekly domestic unit sales (in thousands)
|
|
$
|
56.8
|
|
|
$
|
53.9
|
|
|
IHOP
|
|
|
|
|
|
Global Effective Restaurants(a)
|
|
|
|
|
|
Franchise
|
|
|
1,617
|
|
|
|
1,586
|
|
|
Area license
|
|
|
156
|
|
|
|
155
|
|
|
Total
|
|
|
1,773
|
|
|
|
1,741
|
|
|
|
|
|
|
|
|
System-wide(b)
|
|
|
|
|
|
Sales percentage change(c)
|
|
|
11.4
|
%
|
|
|
19.9
|
%
|
|
Domestic same-restaurant sales percentage change, including area license restaurants(d)
|
|
|
8.7
|
%
|
|
|
18.1
|
%
|
|
|
|
|
|
|
|
Franchise(b)
|
|
|
|
|
|
Sales percentage change(c)
|
|
|
11.5
|
%
|
|
|
20.5
|
%
|
|
Domestic same-restaurant sales percentage change(d)
|
|
|
8.8
|
%
|
|
|
18.6
|
%
|
|
Average weekly unit sales (in thousands)
|
|
$
|
38.2
|
|
|
$
|
34.9
|
|
|
|
|
|
|
|
|
Area License(b)
|
|
|
|
|
|
Sales percentage change(c)
|
|
|
10.3
|
%
|
|
|
14.4
|
%
|
|
Dine Brands Global, Inc. and Subsidiaries
|
|
Restaurant Data
|
|
(Unaudited)
|
|
|
|
|
|
(a)
|
|
“Global Effective Restaurants” are the weighted average number of restaurants open in a given fiscal period, adjusted to account for restaurants open for only a portion of the period. Information is presented for all Effective Restaurants in the Applebee’s and IHOP systems, which includes restaurants owned by franchisees and area licensees as well as those owned by the Company. Effective Restaurants do not include units operated as ghost kitchens (small kitchens with no store-front presence, used to fill off-premise orders).
|
|
(b)
|
|
“System-wide” sales are retail sales at domestic Applebee’s restaurants operated by franchisees and IHOP restaurants operated by franchisees and area licensees, as reported to the Company, in addition to retail sales at company-operated restaurants. System-wide sales do not include retail sales of ghost kitchens. Sales at restaurants that are owned by franchisees and area licensees are not attributable to the Company. An increase or decrease in franchisees' reported sales will result in a corresponding increase or decrease in our royalty revenue. Unaudited reported sales for Applebee's domestic franchise restaurants, Applebee's company-operated restaurants, IHOP franchise restaurants and IHOP area license restaurants for the three months ended March 31, 2023 and 2022 were as follows:
|
|
|
|
Three Months Ended
|
|
|
|
March 31,
|
|
|
|
2023
|
|
2022
|
|
|
|
(In millions)
|
|
Reported sales
|
|
|
|
|
|
Applebee's domestic franchise restaurant sales
|
|
$
|
1,156.1
|
|
|
$
|
1,055.0
|
|
|
Applebee's company-operated restaurants
|
|
|
—
|
|
|
|
39.4
|
|
|
IHOP franchise restaurant sales
|
|
|
802.2
|
|
|
|
719.6
|
|
|
IHOP area license restaurant sales
|
|
|
77.8
|
|
|
|
70.5
|
|
|
Total
|
|
$
|
2,036.1
|
|
|
$
|
1,884.5
|
|
|
(c)
|
|
“Sales percentage change” reflects, for each category of restaurants, the percentage change in sales in any given fiscal period compared to the prior fiscal period for all restaurants in that category.
|
|
(d)
|
|
“Domestic same-restaurant sales percentage change” reflects the percentage change in sales, in any given fiscal period, compared to the same weeks in the prior year for domestic restaurants that have been operated during both fiscal periods that are being compared and have been open for at least 18 months. Because of new unit openings and restaurant closures, the domestic restaurants open during both fiscal periods being compared may be different from period to period.
|
|
Dine Brands Global, Inc. and Subsidiaries
|
|
Restaurant Data
|
|
(Unaudited)
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
March 31,
|
|
|
|
2023
|
|
2022
|
|
Applebee's Restaurant Development Activity
|
|
|
|
|
|
Summary - beginning of period:
|
|
|
|
|
|
Franchise
|
|
1,678
|
|
|
1,611
|
|
|
Company
|
|
—
|
|
|
69
|
|
|
Total Applebee's restaurants, beginning of period
|
|
1,678
|
|
|
1,680
|
|
|
Franchise restaurants opened:
|
|
|
|
|
|
Domestic
|
|
—
|
|
|
1
|
|
|
International
|
|
2
|
|
|
—
|
|
|
Total franchise restaurants opened
|
|
2
|
|
|
1
|
|
|
Franchise restaurants closed:
|
|
|
|
|
|
Domestic
|
|
(6
|
)
|
|
(4
|
)
|
|
International
|
|
(1
|
)
|
|
(2
|
)
|
|
Total franchise restaurants closed
|
|
(7
|
)
|
|
(6
|
)
|
|
Net franchise restaurant reduction
|
|
(5
|
)
|
|
(5
|
)
|
|
Summary - end of period:
|
|
|
|
|
|
Franchise
|
|
1,673
|
|
|
1,606
|
|
|
Company
|
|
—
|
|
|
69
|
|
|
Total Applebee's restaurants, end of period
|
|
1,673
|
|
|
1,675
|
|
|
Domestic
|
|
1,563
|
|
|
1,575
|
|
|
International
|
|
110
|
|
|
100
|
|
|
IHOP Restaurant Development Activity
|
|
|
|
|
|
Summary - beginning of period:
|
|
|
|
|
|
Franchise
|
|
1,625
|
|
|
1,595
|
|
|
Area license
|
|
156
|
|
|
156
|
|
|
Total IHOP restaurants, beginning of period
|
|
1,781
|
|
|
1,751
|
|
|
Franchise/area license restaurants opened:
|
|
|
|
|
|
Domestic franchise
|
|
13
|
|
|
7
|
|
|
Domestic area license
|
|
2
|
|
|
1
|
|
|
International franchise
|
|
4
|
|
|
2
|
|
|
Total franchise/area license restaurants opened
|
|
19
|
|
|
10
|
|
|
Franchise/area license restaurants closed:
|
|
|
|
|
|
Domestic franchise
|
|
(8
|
)
|
|
(3
|
)
|
|
Domestic area license
|
|
(1
|
)
|
|
(1
|
)
|
|
International franchise
|
|
(1
|
)
|
|
(1
|
)
|
|
Total franchise/area license restaurants closed
|
|
(10
|
)
|
|
(5
|
)
|
|
Net franchise/area license restaurant additions (reductions)
|
|
9
|
|
|
5
|
|
|
Franchise restaurants reacquired by the Company
|
|
—
|
|
|
—
|
|
|
Net franchise/area license restaurant increase (decrease)
|
|
9
|
|
|
5
|
|
|
Summary - end of period
|
|
|
|
|
|
Franchise
|
|
1,633
|
|
|
1,600
|
|
|
Area license
|
|
157
|
|
|
156
|
|
|
Total IHOP restaurants, end of period
|
|
1,790
|
|
|
1,756
|
|
|
Domestic
|
|
1,683
|
|
|
1,661
|
|
|
International
|
|
107
|
|
|
95
|
|
The restaurant counts and activity presented above do not include two domestic Applebee's ghost kitchens (small kitchens with no store-front presence, used to fill off-premise orders), 12 international Applebee's ghost kitchens and 42 international IHOP ghost kitchens at March 31, 2023 and three domestic Applebee's ghost kitchens and two IHOP international ghost kitchens at March 31, 2022. As of March 31, 2023, 49 franchise groups operated 134 Fuzzy's restaurants in 18 states within the United States and we had three company-owned restaurants in Texas.
FBN-R
View source version on businesswire.com: https://www.businesswire.com/news/home/20230503005212/en/