Denny's
DENN
#7892
Rank
$0.32 B
Marketcap
$6.25
Share price
-0.16%
Change (1 day)
-11.22%
Change (1 year)

Denny's - 10-Q quarterly report FY


Text size:
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 10-Q

(Mark one)

[X] Quarterly report pursuant to section 13 or 15(d) of the Securities
Exchange Act of 1934 for the quarterly period ended March 27, 2002 or

[ ] Transition report pursuant to section 13 or 15(d) of the Securities
Exchange Act of 1934 for the transition period from ___________
to __________

Commission file number 0-18051


ADVANTICA RESTAURANT GROUP, INC.
- --------------------------------------------------------------------------------
(Exact name of registrant as specified in its charter)

Delaware 13-3487402
- ------------------------------- -----------------------------
(State or other jurisdiction of (I.R.S. Employer
incorporation or organization) Identification No.)

203 East Main Street
Spartanburg, South Carolina 29319-9966
- --------------------------------------------------------------------------------
(Address of principal executive offices)
(Zip Code)

(864) 597-8000
- --------------------------------------------------------------------------------
(Registrant's telephone number, including area code)


- --------------------------------------------------------------------------------
(Former name, former address and former fiscal year, if changed
since last report)

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the registrant was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days.

Yes [X] No [ ]

Indicate by check mark whether the registrant has filed all documents and
reports required to be filed by Sections 12, 13 or 15(d) of the Securities
Exchange Act of 1934 subsequent to the distribution of securities under a plan
confirmed by a court.

Yes [X] No [ ]

As of May 3, 2002, 40,271,410 shares of the registrant's Common Stock, par value
$.01 per share, were outstanding.

1
PART I - FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

Advantica Restaurant Group, Inc.
Condensed Consolidated Statements of Operations
(Unaudited)

<TABLE>
<CAPTION>

Quarter Quarter
Ended Ended
March 27, 2002 March 28, 2001
-------------- --------------
<S> <C> <C>

(In thousands, except per share amounts)
Revenue:
Company restaurant sales $ 212,234 $ 236,787
Franchise and license revenue 22,225 21,564
--------- ---------
Total operating revenue 234,459 258,351
--------- ---------
Costs of company restaurant sales:
Product costs 51,694 59,672
Payroll and benefits 88,292 97,139
Occupancy 12,399 15,069
Other operating expenses 29,307 35,875
--------- ---------
Total costs of company restaurant sales 181,692 207,755
Costs of franchise and license revenue 7,245 8,158
General and administrative expenses 14,178 17,595
Amortization of goodwill and other intangible assets with
indefinite lives -- 8,319
Depreciation and other amortization 20,698 23,092
Restructuring charges and exit costs 298 --
Gains on refranchising and other, net (1,816) (4,400)
--------- ---------
Total operating costs and expenses 222,295 260,519
--------- ---------
Operating income (loss) 12,164 (2,168)
--------- ---------
Other expenses:
Interest expense, net 19,287 18,460
Other nonoperating income, net -- (7)
--------- ---------
Total other expenses, net 19,287 18,453
--------- ---------
Loss before income taxes (7,123) (20,621)
(Benefit from) provision for income taxes (2,439) 533
--------- ---------
Loss from continuing operations (4,684) (21,154)
Discontinued operations, net -- --
--------- ---------
Loss before extraordinary gain (4,684) (21,154)
Extraordinary gain, net of income tax provision
of: 2001 -- $0 -- 7,778
--------- ---------
Net loss applicable to common shareholders $ (4,684) $ (13,376)
========= =========


Per share amounts applicable to common shareholders:
Basic and diluted earnings per share:
Loss from continuing operations $ (0.12) $ (0.53)
Discontinued operations, net -- --
--------- --------
Loss before extraordinary gain $ (0.12) (0.53)
Extraordinary gain, net -- 0.20
--------- --------
Net loss $ (0.12) $ (0.33)
========= ========

Weighted average outstanding and equivalent shares 40,235 40,117
========= ========
</TABLE>


See accompanying notes

2
Advantica Restaurant Group, Inc.
Condensed Consolidated Balance Sheets
(Unaudited)

<TABLE>
<CAPTION>

March 27, 2002 December 26, 2001
--------------- -----------------
<S> <C> <C>
(In thousands)
Assets
Current Assets:
Cash and cash equivalents $ 5,350 $ 6,696
Receivables, less allowance for doubtful accounts of:
2002 -- $2,735; 2001 -- $2,730 8,511 6,508
Inventories 7,825 7,979
Other 17,701 18,954
--------- ---------
Total Current Assets 39,387 40,137
--------- ---------

Property, net 348,369 362,441
Other Assets:
Goodwill 53,353 53,353
Intangible assets 99,013 100,912
Deferred financing costs, net 9,877 10,067
Other 38,009 40,343
--------- ---------
Total Assets $ 588,008 $ 607,253
========= =========


Liabilities
Current Liabilities:
Current maturities of notes and debentures $ 91,765 $ 599
Current maturities of capital lease obligations 4,238 4,523
Accounts payable 35,830 55,862
Net liabilities of discontinued operations 16,554 15,115
Other 103,744 126,618
--------- ---------
252,131 202,717
--------- ---------
Long-Term Liabilities:
Notes and debentures, less current maturities 550,194 609,531
Capital lease obligations, less current maturities 34,509 35,527
Liability for insurance claims 28,284 26,778
Other noncurrent liabilities and deferred credits 67,220 72,457
--------- ---------
Total Long-Term Liabilities 680,207 744,293
--------- ---------
Total Liabilities 932,338 947,010
Total Shareholders' Deficit (344,330) (339,757)
--------- ---------
Total Liabilities and Shareholders' Deficit $ 588,008 $ 607,253
========= =========
</TABLE>


See accompanying notes

3
ADVANTICA RESTAURANT GROUP, INC.
Condensed Consolidated Statements of Shareholders' Equity (Deficit)
(Unaudited)

<TABLE>
<CAPTION>

Accumulated Total
Additional Other Shareholders'
Paid-in Comprehensive Equity/
Shares Amount Capital Deficit Income (Loss) (Deficit)
---------- ------ --------- --------- -------------- ------------
(In thousands
<S> <C> <C> <C> <C> <C> <C>
Balance, December 26, 2001 40,143 $ 401 $ 417,293 $(749,869) $ (7,582) $(339,757)
------- ------ --------- --------- --------- ---------
Comprehensive loss:
Net loss -- -- -- (4,684) -- (4,684)
Other comprehensive income:
Foreign currency translation adjustments -- -- -- -- 2 2
------- ------ --------- --------- --------- ---------
Comprehensive loss -- -- -- (4,684) 2 (4,682)
Issuance of common stock 106 2 88 -- -- 90
Exercise of stock options 22 -- 19 -- -- 19
------- ------ --------- --------- --------- ---------
Balance, March 27, 2002 40,271 $ 403 $ 417,400 $(754,553) $ (7,580) $(344,330)
======= ====== ========= ========= ========= =========
</TABLE>



See accompanying notes

4
Advantica Restaurant Group, Inc.
Condensed Consolidated Statements of Cash Flows
(Unaudited)

<TABLE>
<CAPTION>

Quarter Quarter
Ended Ended
March 27, 2002 March 28, 2001
-------------- --------------
<S> <C> <C>
(In thousands)
Cash Flows from Operating Activities:
Net loss $ (4,684) $(13,376)
Adjustments to reconcile net loss to cash flows used in
operating activities:
Amortization of goodwill and other intangible assets with
indefinite lives -- 8,319
Depreciation and other amortization 20,698 23,092
Restructuring charges and exit costs 298 --
Amortization of deferred gains (1,888) (2,637)
Amortization of deferred financing costs 1,029 826
Gains on refranchising and other, net (1,816) (4,400)
Amortization of debt premium (504) (454)
Extraordinary gain -- (7,778)
Changes in Assets and Liabilities, Net of Effects of
Acquisitions and Dispositions:
Decrease (increase) in assets:
Receivables (1,944) 6,356
Inventories 144 578
Other current assets 1,343 2,817
Other assets 141 (1,744)
Decrease in liabilities:
Accounts payable (4,747) (5,765)
Accrued salaries and vacations (3,867) (506)
Accrued taxes (1,276) (1,384)
Other accrued liabilities (16,715) (24,440)
Other noncurrent liabilities and deferred credits (3,072) (1,485)
-------- --------
Net cash flows used in operating activities (16,860) (21,981)
-------- --------

Cash Flows from Investing Activities:
Purchase of property (4,221) (5,883)
Proceeds from disposition of property 2,069 10,913
Advances to (receipts from) discontinued operations, net 1,353 (55,437)
Deposits securing FRD letters of credit -- (11,860)
-------- --------
Net cash flows used in investing activities (799) (62,267)
-------- --------
</TABLE>





See accompanying notes

5
Advantica Restaurant Group, Inc.
Condensed Consolidated Statements of Cash Flows - Continued
(Unaudited)

<TABLE>
<CAPTION>

Quarter Quarter
Ended Ended
March 27, 2002 March 28, 2001
-------------- --------------
<S> <C> <C>
(In thousands)
Cash Flows from Financing Activities:
Net borrowings under credit agreements $ 32,500 $ 75,000
Long-term debt payments (1,486) (1,768)
Deferred financing costs (1,167) --
Proceeds from exercise of stock options 19 --
Net change in bank overdrafts (13,553) (12,154)
-------- --------
Net cash flows provided by financing activities 16,313 61,078
-------- --------

Decrease in cash and cash equivalents (1,346) (23,170)
Cash and Cash Equivalents at:
Beginning of period 6,696 27,260
-------- --------
End of period $ 5,350 $ 4,090
======== ========
</TABLE>

See accompanying notes

6
ADVANTICA RESTAURANT GROUP, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
March 27, 2002
(Unaudited)

NOTE 1. GENERAL

Advantica Restaurant Group, Inc., or Advantica, through its wholly owned
subsidiaries, Denny's Holdings, Inc. and FRD Acquisition Co., or FRD, owns and
operates the Denny's, Coco's and Carrows restaurant brands. We have accounted
for FRD as a discontinued operation (see Note 8).

Our consolidated financial statements are unaudited and include all adjustments
we believe are necessary for a fair presentation of the results of operations
for such interim periods. Excluding restructuring charges and exit costs
recorded in the quarter ended March 27, 2002, all such adjustments are of a
normal and recurring nature. These interim consolidated financial statements
should be read in conjunction with our consolidated financial statements and
notes thereto for the year ended December 26, 2001 and the related Management's
Discussion and Analysis of Financial Condition and Results of Operations, both
of which are contained in our 2001 Annual Report on Form 10-K. The results of
operations for the quarter ended March 27, 2002 are not necessarily indicative
of the results for the entire fiscal year ending December 25, 2002.

At March 27, 2002, we had a shareholders' deficit of approximately $344.3
million and have incurred net losses in each of the last three fiscal years. Our
revolving credit facility matures on January 7, 2003. We expect to remain in
compliance with our loan covenants throughout fiscal year 2002. Our ability to
maintain continuity of operations will depend on a number of factors, including
our ability to negotiate a new credit facility. We are currently considering
alternatives for refinancing our revolving credit facility. We believe that we
will be able to negotiate a replacement credit facility on or prior to the
January 2003 maturity date; however, no assurance can be given that we will be
successful in negotiating a sufficient facility on commercially reasonable
terms.

As discussed further in Note 2, "Change in Accounting for Goodwill and Other
Intangible Assets," we reclassified reorganization value in excess of amounts
allocable to identifiable assets, or reorganization value, of $28.3 million at
December 26, 2001 as a component of goodwill. Also, prior to fiscal year 2002,
we allocated certain indirect general and administrative expenses to costs of
franchise and license revenue. Beginning the first quarter of 2002, we have
ceased the allocation of these indirect costs to the costs of franchise and
license revenue line. Prior year general and administrative expenses and costs
of franchise and license revenue have been reclassified to conform to the
current year presentation. These changes in classification have no effect on
previously reported total assets, net loss or loss per share.

NOTE 2. CHANGE IN ACCOUNTING FOR GOODWILL AND OTHER INTANGIBLE ASSETS

We adopted Statement of Financial Accounting Standard No. 142, or SFAS 142,
"Goodwill and Other Intangible Assets," at the beginning of fiscal year 2002,
and as a result we are no longer amortizing reorganization value, goodwill and
trade names. Further, in accordance with SFAS 142, we have reclassified
reorganization value to goodwill. We also reclassified reorganization value to
goodwill on the consolidated balance sheet as of December 26, 2001 to be
comparable to the consolidated balance sheet as of March 27, 2002.

During the first quarter of 2002, we completed our testing of intangible assets
with definite lives and our assessment of impairment of goodwill and other
intangible assets with indefinite lives. We performed an impairment test and
determined that none of the recorded goodwill or other intangible assets with
indefinite lives was impaired. In accordance with SFAS 142, goodwill will be
tested for impairment at least annually, and more frequently if circumstances
indicate that it may be impaired. We anticipate performing our annual impairment
test during the fourth quarter of each fiscal year.



7
The following table reflects goodwill and other intangible assets as reported at
December 26, 2001 and at March 27, 2002 following the adoption of SFAS 142:

<TABLE>
<CAPTION>


December 26, 2001 Reclassifications March 27, 2002
------------------------- ------------------------ ------------------------
Gross Gross Gross
Carrying Accumulated Carrying Accumulated Carrying Accumulated
Amount Amortization Amount Amortization Amount Amortization
-------- ------------ -------- ------------ -------- ------------
<S> <C> <C> <C> <C> <C> <C>
(In thousands)
Goodwill $ 29,250 $ 4,182 $ 259,281 $ 230,996 $ 288,531 $ 235,178
Reorganization value 259,281 230,996 (259,281) (230,996) -- --
Intangible assets with indefinite lives:
Trade names 47,000 4,677 -- -- 47,000 4,677
Liquor licenses 1,221 -- -- -- 1,221 --
Intangible assets with definite lives:
Franchise agreements 80,049 23,828 -- -- 79,548 25,169
Foreign license agreements 2,041 894 -- -- 2,041 951
--------- --------- --------- --------- --------- ---------
$ 418,842 $ 264,577 $ -- $ -- $ 418,341 $ 265,975
========= ========= ========= ========= ========= =========
</TABLE>


We anticipate recording the following amortization expense for intangible assets
with definite lives in the next five years:


(In thousands)
Remainder of 2002 $4,613
2003 6,227
2004 5,915
2005 5,749
2006 5,430

The following table reflects consolidated operating results as though we adopted
SFAS 142 as of the quarter ended March 28, 2001:

<TABLE>
<CAPTION>

Quarter Ended
-----------------------------
March 27, March 28,
2002 2001
--------- ---------
<S> <C> <C>
(In thousands)
Reported loss before extraordinary gain $ (4,684) $(21,154)
Add back amortization of reorganization value -- 7,574
Add back goodwill amortization -- 451
Add back trade name amortization -- 294
-------- --------
Adjusted loss before extraordinary gain $ (4,684) $(12,835)
======== ========

Reported net loss $ (4,684) $(13,376)
Add back amortization of reorganization value -- 7,574
Add back goodwill amortization -- 451
Add back trade name amortization -- 294
-------- --------
Adjusted net loss $ (4,684) $ (5,057)
======== ========

Reported basic and diluted loss per share $ (0.12) $ (0.33)
Add back amortization of reorganization value -- 0.19
Add back goodwill amortization -- 0.01
Add back trade name amortization -- --
-------- --------
Adjusted net loss $ (0.12) $ (0.13)
======== ========
</TABLE>

NOTE 3. RESTRUCTURING CHARGES AND EXIT COSTS

In the first quarter of 2002, we recorded $0.3 million of exit costs related to
the closure of underperforming units. Additionally, we recorded a total of $29.4
million of restructuring charges and exit costs in 2000 and 2001. Of that

8
amount, $27.3 million represented cash charges, including closed store exit
costs of $13.7 million which will be paid out over the remaining lease terms.
The remaining cash charges of $13.6 million related primarily to severance and
outplacement costs, of which $12.1 million has been paid through March 27, 2002.
The remaining $1.5 million is expected to be paid out by the first quarter of
2003.

Based on information currently available, we believe our remaining restructuring
and exit cost liabilities are adequate and not excessive as of March 27, 2002.

NOTE 4. INCOME TAXES

On March 9, 2002, President Bush signed into law H.R. 3090, the Job Creation and
Worker Assistance Act of 2002, or the Act. The Act will allow us to carry back
alternative minimum tax, or AMT, net operating losses generated during 2001,
which will result in a cash refund of 1998 AMT taxes paid of approximately $2.7
million. During the first quarter of 2002, we recorded a receivable and a
corresponding reduction of current income tax expense related to the expected
cash refund.

NOTE 5. LOSS PER SHARE APPLICABLE TO COMMON SHAREHOLDERS

The calculations of basic and diluted loss per share have been based on the
weighted average number of Advantica shares outstanding. Because of the loss
from continuing operations for the quarters ended March 27, 2002 and March 28,
2001, warrants and options of the Company would be antidilutive and therefore
have been omitted from the calculation of weighted average dilutive shares.

NOTE 6. REVOLVING CREDIT FACILITY

Denny's, our principal operating subsidiary, is the borrower under a senior
secured revolving credit facility with JP Morgan Chase Bank and other lenders
which provides Denny's with a working capital and letter of credit facility. The
revolving credit facility contains certain financial and negative covenants,
conditions precedent, events of default and other terms, conditions and
provisions customarily found in credit agreements for leveraged financings. The
latest amendment, effective October 18, 2001, increased the maximum ratio of
total debt to EBITDA for the remaining term of the facility in order to maintain
covenant compliance and our continued ability to borrow under the revolving
credit facility. Also pursuant to that amendment, certain covenants and other
provisions were modified, permitting us to undertake an exchange offer relating
to our senior notes under certain terms and conditions (see Note 9). In
addition, as a result of the amendment, commitments under the revolving credit
facility will be reduced from $200.0 million to an amount not less than $150.0
million upon receipt of cash payments related to Denny's receivable and deposits
securing outstanding letters of credit under the Coco's/Carrows credit facility
(see Note 8). Subsequent to the March 27, 2002 quarter end, the aggregate
commitment amount was reduced to $191.5 million in accordance with the terms of
the amendment.

At March 27, 2002, we had working capital advances of $91.2 million and letters
of credit outstanding of $51.7 million under the facility. Advances under the
revolving credit facility accrue interest at a variable rate (approximately 5.9%
at March 27, 2002) based on the prime rate or an adjusted Eurodollar rate. The
revolving credit facility matures on January 7, 2003; therefore, we have
reclassified the amounts due under the facility to current liabilities on our
consolidated balance sheet. As discussed in Note 1, we are currently considering
alternatives for refinancing our revolving credit facility. We believe that we
will be able to negotiate a replacement credit facility on or prior to the
January 2003 maturity date; however, no assurance can be given that we will be
successful in negotiating a sufficient facility on commercially reasonable
terms.


9
We were in compliance with the terms of the revolving credit facility at March
27, 2002. Under the most restrictive provision of the revolving credit facility
(the total debt to EBITDA ratio), we could have borrowed an additional $34.9
million and we would still have been in compliance.

NOTE 7. IMPLEMENTATION OF NEW ACCOUNTING STANDARDS

In July 2001, the Financial Accounting Standards Board, or FASB, issued
Statement of Financial Accounting Standards No. 141, or SFAS 141, "Business
Combinations." SFAS 141 requires the purchase method of accounting for business
combinations initiated after June 27, 2001 and eliminates the
pooling-of-interests method. The adoption of SFAS 141 has had no impact on our
financial statements.

Also in July 2001, the FASB issued SFAS 142, "Goodwill and Other Intangible
Assets," which became effective for us on December 27, 2001, the first day of
our 2002 fiscal year. SFAS 142 requires us, among other things, to discontinue
goodwill amortization, including the amortization of reorganization value. In
addition, the standard provides for reclassifying certain intangibles as
goodwill, reassessing the useful lives of intangibles, reclassifying certain
intangibles out of previously reported goodwill and identifying reporting units
for purposes of assessing potential future impairments of goodwill. See Note 2
for a discussion of the effects of adopting this new accounting standard.

In October 2001, the FASB issued Statement of Financial Accounting Standards No.
144, or SFAS 144, "Accounting for the Impairment or Disposal of Long-Lived
Assets," which addresses financial accounting and reporting for the impairment
or disposal of long-lived assets. SFAS 144 supersedes Statement of Financial
Accounting Standards No. 121, "Accounting for the Impairment of Long-Lived
Assets and for Long-Lived Assets to be Disposed Of," and the accounting and
reporting provisions of Accounting Principles Board Opinion No. 30, "Reporting
the Results of Operations -- Reporting the Effects of Disposal of a Segment of a
Business, and Extraordinary, Unusual and Infrequently Occurring Events and
Transactions," related to the disposal of a segment of a business. SFAS 144
became effective for us on December 27, 2001, the first day of our 2002 fiscal
year. Our adoption of the statement had no impact on our financial position or
results of operations.

NOTE 8. DISCONTINUED OPERATIONS

Our statements of consolidated operations and cash flows for all periods
presented herein reflect FRD as discontinued operations. Revenue, operating loss
and net loss of the discontinued operations for the reported periods are as
follows:


Quarter Ended
---------------------------
March 27, March 28,
2002 2001
--------- ---------
(In thousands)
Revenue $83.4 $89.4
Operating loss (0.2) (0.8)
Net loss (2.7) (6.0)

As a result of our decision to sell or otherwise dispose of Coco's and Carrows,
we began accounting for FRD as a discontinued operation in the second quarter of
2000, and FRD has continued its efforts to divest the Coco's and Carrows
concepts since that time. On February 14, 2001, FRD filed a voluntary petition
under Chapter 11 of the United States Bankruptcy Code. Because we maintain
control over the operations of FRD while in bankruptcy, we continued to
consolidate and report FRD as a discontinued operation at March 27, 2002 (see
the discussion of the FRD bankruptcy below).

FRD's net losses of $2.7 million, $22.4 million and $89.5 million for the
quarter ended March 27, 2002, fiscal year ended December 26, 2001 and two
quarters ended December 27, 2000, respectively, which were incurred subsequent
to

10
the measurement date, are deferred and included as a component of net
liabilities of discontinued operations (included in other assets of discontinued
operations in the table below) in our consolidated balance sheets, and
accordingly, have not been recognized as losses in our consolidated statements
of operations.

As a result of its Chapter 11 bankruptcy filing, FRD's financial position at
March 27, 2002 and December 26, 2001 has been presented in conformity with SOP
90-7, "Financial Reporting by Entities in Reorganization Under the Bankruptcy
Code," and accordingly, all prepetition liabilities of FRD that are subject to
compromise through this bankruptcy proceeding are segregated as liabilities
subject to compromise. Our presentation of FRD's financial position does not
purport to show (a) the realizable value of its assets on a liquidation basis or
their availability to satisfy liabilities, (b) the amounts of its prepetition
liabilities that may be allowed for claims or contingencies, or (c) the effect
of any change in capitalization on its shareholder accounts. The financial
position of FRD is reported as net liabilities of discontinued operations in our
consolidated balance sheets and consists of the assets and liabilities reported
below.

<TABLE>
<CAPTION>



March 27, December 26,
2002 2001
--------- ------------
<S> <C> <C>
(In thousands)
Assets
Current assets $ 23,388 $ 27,273
Property owned, net 61,151 63,662
Property held under capital leases, net 5,854 5,808
Other assets, including deferred losses from operations 132,234 129,213
-------- --------
222,627 225,956
-------- --------
Less liabilities
Current liabilities
Current portion of obligations under capital lease 2,414 2,523
Coco's/Carrows Credit Facility payable to Denny's (see below) 49,605 51,692
Other current liabilities 36,242 37,434
-------- --------
88,261 91,649
-------- --------
Long-term liabilities
Obligations under capital lease, noncurrent 4,132 4,680
Other long-term liabilities 20,059 20,100
-------- --------
24,191 24,780
-------- --------
Total liabilities not subject to compromise 112,452 116,429
Liabilities subject to compromise 176,334 176,334
-------- --------
Total liabilities 288,786 292,763
-------- --------
Net liabilities of FRD 66,159 66,807
Denny's receivable related to Coco's/Carrows Credit Facility (see below) 49,605 51,692
-------- --------
Net liabilities of discontinued operations $ 16,554 $ 15,115
======== ========
</TABLE>


Coco's/Carrows Credit Facility
- ------------------------------

FRD's principal operating subsidiaries, Coco's and Carrows, have a $70.0 million
senior secured credit facility, which initially consisted of a $30.0 million
term loan and a $40.0 million revolving credit facility. Effective January 8,
2001, Denny's was assigned all the rights and collateral of the former lenders
and, therefore, is operating as the senior secured lender.

At March 27, 2002, FRD's operating subsidiaries had $24.0 million of outstanding
term loan borrowings, working capital borrowings of $24.7 million and letters of
credit outstanding of $9.6 million. At the time it became the senior secured
lender in January 2001, Denny's deposited cash collateral with one of Coco's and
Carrows' former lenders to secure the Coco's/Carrows credit facility's
outstanding letters of credit. At March 27, 2002, the balance of such deposit
was $9.8 million, which is reflected in other current assets in our consolidated
balance sheets. Denny's receivable of $49.6 million, including accrued interest
of $0.9 million at March 27, 2002, relates to borrowings under the
Coco's/Carrows credit

11
facility. This receivable eliminates in consolidation, thereby reducing the net
liabilities of discontinued operations on our consolidated balance sheet at
March 27, 2002.

Subsequent to the March 27, 2002 quarter end, term loan borrowings under the
Coco's/Carrows Credit Facility decreased to $20.7 million and letters of credit
outstanding decreased to $6.4 million. As a result, Denny's deposit was reduced
to $6.5 million and Denny's receivable, including accrued interest, decreased to
$45.6 million.

All advances under the Coco's/Carrows credit facility due to Denny's accrue
interest at a variable rate (approximately 6.8% at March 27, 2002) based on the
prime rate. The advances are secured by substantially all of the assets of FRD
and its subsidiaries, including the issued and outstanding stock of FRD's
subsidiaries.

At March 27, 2002, FRD's operating subsidiaries were not in compliance with
certain covenants under the Coco's/Carrows credit facility, which constitutes an
event of default under the facility. As a result of the default, Denny's may
exercise certain rights including, but not limited to, the right to terminate
commitments, declare the loans outstanding due and payable and seek to foreclose
on its collateral. It has agreed not to do so, however, during a 120-day
forbearance period under the terms of the settlement agreement (described below)
related to FRD's bankruptcy proceeding.

FRD Bankruptcy
- --------------

On January 16, 2001, FRD elected not to make the scheduled interest payment (and
all subsequent interest payments to date) due on the $156.9 million aggregate
principal amount of its 12.5% senior notes due 2004. On February 14, 2001, to
facilitate the divestiture of its Coco's and Carrows brands and to preserve
their going concern value, FRD filed for protection under Chapter 11 of the
United States Bankruptcy Code.

On February 19, 2002, Advantica and Denny's, along with FRD, Coco's and Carrows,
entered into a stipulation and agreement of settlement, or settlement agreement,
with the official committee of unsecured creditors of FRD seeking to resolve
various disputes relating to the administration of FRD's pending bankruptcy
case. The bankruptcy court approved the settlement agreement on March 8, 2002.
Under the terms of the settlement agreement, Denny's will allow a 120-day
forbearance period (which commenced on March 8, 2002) during which the
creditors' committee and FRD and its operating subsidiaries shall use their best
efforts to obtain new financing to repay, at a discount, the outstanding
borrowings from Denny's (see Coco's/Carrows Credit Facility above), plus accrued
but unpaid interest, fees and expenses. During this forbearance period, the
effort to sell FRD or its assets to a third party will be suspended. If new
financing sufficient to repay the outstanding borrowings from Denny's, less a
$10 million discount, is obtained by the end of the forbearance period, Denny's
will accept such discounted repayment amount in full satisfaction of its claims
against FRD and Coco's and Carrows. If FRD is unable to obtain financing to
repay this discounted repayment amount by the end of the forbearance period, FRD
shall, at the election of the creditors' committee in lieu thereof:

o pay Denny's the proceeds of any new financing that is
obtained, plus additional cash necessary for a total cash
repayment to Denny's of at least $20 million,

o issue new junior secured notes to Denny's in a principal
amount equal to the amount of Coco's and Carrows' current
obligations to Denny's, minus the amount of any cash paid and
any applicable repayment discount as described in the
settlement agreement (such junior secured notes subordinate in
right of payment and as to collateral to the new financing),
and

o issue to Denny's up to 10% of the common stock in FRD
dependent upon the amount of cash repaid to Denny's as
described above.

The parties have agreed to attempt to replace the outstanding letters of credit
(see Coco's/Carrows Credit Facility above) and cause the cash deposit provided
by Denny's supporting the letters of credit to be released. If the letters of
credit are

12
not replaced, Denny's will keep them in place and allow them to terminate in the
ordinary course and will receive a separate note payable from Coco's and Carrows
to provide reimbursement if any letters of credit are drawn upon. Advantica will
continue to provide management and information technology services pursuant to a
one-year services agreement at a cost to FRD set forth in the settlement
agreement.

The settlement agreement is also conditioned upon the consent of Denny's
revolving credit facility lender. If the terms of the proposed settlement
agreement, including the financing described above, are satisfied, Advantica's
ownership of the common stock of FRD (or controlling interest in the case of the
third bullet point above) will transfer to the unsecured creditors of FRD.

In light of, among other things, the operating results and financial condition
of FRD and the uncertainties as to the outcome of the proposed settlement
agreement outlined above, there can be no assurance that we will be able to
recover any or all of the secured obligations owed to us under the
Coco's/Carrows credit facility. However, since we report FRD as a net liability
of discontinued operations in our consolidated balance sheets, we will not incur
any additional losses from the disposition of FRD (even if no amounts are
realized from the proposed settlement agreement or other disposal actions).
However, a reversal of discontinued operations reporting resulting from, among
other things, a failure to consummate a sale or transfer of ownership to FRD,
would require us to recognize the previously deferred losses in our consolidated
financial statements of operations.

NOTE 9. SUBSEQUENT EVENT

On April 15, 2002, we exchanged $88.1 million aggregate principal amount of
Advantica's 11 1/4% senior notes due 2008, or Advantica Notes, for $70.4 million
aggregate principal amount of 12 3/4% senior notes due 2007, or New Notes.
Advantica and its wholly owned subsidiary, Denny's Holdings, Inc. (the direct
parent of Denny's restaurant operations), are jointly obligated with respect to
the New Notes; therefore, the New Notes are structurally senior to the Advantica
Notes. The New Notes will pay interest on March 31 and September 30 of each year
and will expire on September 30, 2007. As a result of our completing the
exchange offer, we will record a gain of $19.2 million in the second quarter of
2002. In addition, costs of approximately $0.8 million at March 27, 2002
incurred in connection with this exchange of debt were deferred and will be
amortized over the term of the New Notes.

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS

The following discussion is intended to highlight significant changes in our
financial position as of March 27, 2002 and results of operations for the
quarter ended March 27, 2002 compared to the quarter ended March 28, 2001. The
forward-looking statements included in Management's Discussion and Analysis of
Financial Condition and Results of Operations, which reflect our best judgment
based on factors currently known, involve risks, uncertainties, and other
factors which may cause our actual performance to be materially different from
the performance indicated or implied by such statements. Such factors include,
among others: our ability to maintain continuity of operations and negotiate a
replacement credit facility prior to its January 2003 maturity date; the outcome
of FRD's pending Chapter 11 proceedings and related matters described herein;
competitive pressures from within the restaurant industry; the level of success
of our operating initiatives and advertising and promotional efforts, including
the initiatives and efforts specifically mentioned herein; adverse publicity;
changes in business strategy or development plans; terms and availability of
capital; regional weather conditions; overall changes in the general economy,
particularly at the retail level; and other factors included in the discussion
below, or in Management's Discussion and Analysis of Financial Condition and
Result of Operations contained in our Annual Report on Form 10-K for the year
ended December 26, 2001 and in Exhibit 99 thereto.


13
Restaurant Operations and Unit Activity
- ----------------------------------------

<TABLE>
<CAPTION>

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

March 27, March 28, Increase/
2002 2001 (Decrease)
-------- --------- ----------
<S> <C> <C> <C>
(Dollars in thousands)
Total systemwide sales (a) $540,959 $551,673 (1.9%)
EBITDA as defined (b) 33,160 29,243 13.4%
Average unit sales:
Company-owned 348.6 331.8 5.1%
Franchise 291.7 285.9 2.0%
Company-owned data:
Same-store sales (decrease) increase (c)(d) (0.1%) 2.0%
Guest check average increase (d) 1.2% 4.0%
- ------------------
</TABLE>

(a) Total systemwide sales includes sales from company-owned, franchised
and licensed restaurants and is not a measure which has been determined
in accordance with accounting principles generally accepted in the
United States of America.
(b) We define "EBITDA" as operating income (loss) before depreciation,
amortization and impairment, restructuring and exit costs as follows:

Quarter Ended
---------------------------
March 27, March 28,
2002 2001
-------- ---------

(In thousands)
Operating income (loss) $12,164 $(2,168)
Total amortization and depreciation 20,698 31,411
Total impairment, restructuring and
exit costs 298 ---
------- -------
EBITDA as defined $33,160 $29,243
======= =======

We believe that EBITDA as defined is a key internal measure used to
evaluate the amount of cash flow available for debt repayment and
funding of additional investments. EBITDA as defined is not a measure
defined by accounting principles generally accepted in the United
States of America and should not be considered as an alternative to net
income or cash flow data prepared in accordance with accounting
principles generally accepted in the United States of America. Our
measure of EBITDA as defined may not be comparable to similarly titled
measures reported by other companies.
(c) Same-store sales includes sales from restaurants that were open the
same days in both the current year and prior year.
(d) Prior year amounts have not been restated for 2001 comparable units.

The table below summarizes Denny's restaurant unit activity for the quarter
ended March 27, 2002.

<TABLE>
<CAPTION>

Ending Ending Ending
Units Units Franchised Units Units Units
December 26, Opened/ Units Units Sold/ March 27, March 28,
2001 Acquired Refranchised Reacquired Closed 2002 2001
------------ -------- ----------- ---------- ------- --------- --------
<S> <C> <C> <C> <C> <C> <C> <C>
Company-owned 621 -- (2) 2 (19) 602 705
Franchised units 1,114 9 2 (2) (15) 1,108 1,097
Licensed units 14 -- -- -- -- 14 16
------ ------ ------ ------ ------ ------ ------
1,749 9 -- -- (34) 1,724 1,818
====== ====== ====== ====== ====== ====== ======
</TABLE>




14
Results of Operations
- ---------------------

Quarter Ended March 27, 2002 Compared to Quarter Ended March 28, 2001
- ----------------------------------------------------------------------

Company Operations

Company restaurant sales are the revenues generated from restaurants operated by
Denny's. Denny's company restaurants recorded a 0.1% decline in same-store sales
for the current year quarter. Company restaurant sales decreased $24.6 million
(10.4%) primarily due to a net 103-unit decrease in company-owned restaurants.
The decrease in company-owned restaurants resulted from store closures and the
sale of restaurants to franchisees.

Total costs of company restaurant sales decreased $26.1 million (12.5%), driven
by the decrease in the number of company-owned restaurants. As a percentage of
company restaurant sales, total costs of company restaurant sales decreased to
85.6% from 87.7% primarily as a result of the recent closing of certain
underperforming units. Specifically, product costs decreased to 24.4% from 25.2%
resulting primarily from reduced waste costs. Payroll and benefits increased to
41.6% from 41.0% due to increased staffing levels and wage rate increases,
partially offset by lower workers' compensation costs. Occupancy costs decreased
to 5.8% from 6.4%. The decrease in occupancy costs as a percentage of company
restaurant sales resulted primarily from changes in our restaurant portfolio
related to the unit closures noted above. Other operating expenses decreased to
13.8% from 15.2% primarily as a result of lower utility costs and lower
marketing spending.

Operating margins for company-owned restaurants were $30.5 million (14.4% of
company restaurant sales) for the quarter ended March 27, 2002 compared with
$29.0 million (12.3% of company restaurant sales) for the quarter ended March
28, 2001.

Franchise Operations

Franchise and license revenues are the revenues received by Denny's from its
franchisees and include royalties, initial franchise fees and occupancy revenue
related to restaurants leased or subleased to franchisees.

Franchise and license revenue was $22.2 million for the current year quarter,
comprised of royalties and initial franchise fees of $13.5 million and occupancy
revenue of $8.7 million, compared with $21.6 million for the prior year quarter,
comprised of royalties and fees of $13.4 million and occupancy revenue of $8.2
million. Franchise and license revenue increased $0.6 million (3.1%) resulting
from a net 9-unit increase in franchised and licensed restaurants, partially
offset by a $0.4 million reduction in initial franchise fees due to reduced
refranchising activity in 2002.

Costs of franchise and license revenue include occupancy costs related to
restaurants leased or subleased to franchisees and direct costs consisting
primarily of payroll and benefit costs of franchise operations personnel, bad
debt expense and marketing expenses, net of marketing contributions received
from franchisees.

Costs of franchise and license revenue were $7.2 million for 2002, comprised of
occupancy costs of $5.5 million and other direct expenses of $1.7 million,
compared with $8.2 million for the prior year quarter, comprised of occupancy
costs of $5.0 million and other direct expenses of $3.2 million. Costs of
franchise and license revenue decreased $0.9 million (11.2%), driven by a $1.7
million decrease in net marketing expense. As a percentage of franchise and
license revenues, these costs decreased to 32.6% in the current year quarter
from 37.8% in the prior year quarter, resulting primarily from the decrease in
net marketing expense.

Our franchise operating margins were $15.0 million (67.4% of franchise and
license revenue) for the quarter ended March 27, 2002 compared with $13.4
million (62.2% of franchise and license revenue) for the quarter ended March 28,
2001.

15
Other Operating Costs and Expenses

Other operating costs and expenses such as general and administrative expenses
and depreciation and amortization expense relate to both company and franchise
operations.

General and administrative expenses decreased $3.4 million (19.4%) compared to
the prior year quarter. The prior year quarter included approximately $1.6
million of nonrecurring senior management recruiting expenses. The remaining
decrease resulted from reductions in corporate overhead costs related to recent
workforce reductions. The decrease in amortization of excess reorganization
value resulted from the implementation of SFAS 142. See Notes 2 and 7 to our
consolidated financial statements. Depreciation and other amortization decreased
$3.1 million primarily as a result of fewer company-owned units.

Lower refranchising activity in 2002 resulted in a $2.6 million decrease in
gains on refranchisings and other, net.

Restructuring charges and exit costs of $0.3 million were recorded in 2002,
related to the closure of certain underperforming Denny's restaurants. For
additional information concerning these exit costs, see Note 3 to our
consolidated financial statements.

Operating income was $12.2 million for the quarter ended March 27, 2002 compared
with a loss of $2.2 million for the quarter ended March 28, 2001.

Interest expense, net, for the current year quarter was comprised of $20.5
million interest expense offset by $1.2 million interest income compared with
$20.3 million interest expense offset by $1.8 million interest income for the
prior year quarter. The decrease in interest income resulted from lower cash
balances and a reduction in the balance of the Coco's and Carrows credit
facility.

The (benefit from) provision for income taxes from continuing operations has
been computed based on management's estimate of the annual effective income tax
rate applied to loss before taxes. We recorded an income tax benefit reflecting
an approximate rate of 34.2% for the current year quarter compared with an
income tax provision reflecting an approximate rate of 2.6% for the prior year
quarter. The change in income taxes for the quarter resulted from a $2.7 million
benefit recorded in the current year quarter related to the enactment of H.R.
3090, the Job Creation and Worker Assistance Act of 2002. See Note 4 to our
consolidated financial statements.

The consolidated statements of operations and cash flows presented herein
reflect FRD as discontinued operations. Revenue and operating loss of the
discontinued operations for the quarters ended March 27, 2002 and March 28, 2001
were $83.4 million and $0.2 million and $89.4 million and $0.8 million,
respectively. FRD's net losses of $2.7 million for the quarter ended March 27,
2002 and $6.0 million for the quarter ended March 28, 2001, which were incurred
subsequent to the measurement date, are deferred and included as a component of
net liabilities of discontinued operations.

During the first quarter of 2001, as a result of the settlement of the remaining
issues related to our former information systems outsourcing contract with IBM,
approximately $7.8 million of capital lease obligations were forgiven and an
extraordinary gain was recorded.

Net loss was $4.7 million for the current year quarter compared with a net loss
of $13.4 million for the prior year quarter due to the factors noted above.



16
Liquidity and Capital Resources
- -------------------------------

Revolving Credit Facility

Denny's, our principal operating subsidiary, is the borrower under a senior
secured revolving credit facility with JP Morgan Chase Bank and other lenders
which provides Denny's with a working capital and letter of credit facility. The
revolving credit facility contains certain financial and negative covenants,
conditions precedent, events of default and other terms, conditions and
provisions customarily found in credit agreements for leveraged financings. The
latest amendment, effective October 18, 2001, increased the maximum ratio of
total debt to EBITDA for the remaining term of the facility in order to maintain
covenant compliance and our continued ability to borrow under the revolving
credit facility. Also pursuant to that amendment, certain covenants and other
provisions were modified, permitting us to undertake an exchange offer relating
our senior notes under certain terms and conditions (see Advantica Notes below).
In addition, as a result of the amendment, commitments under the revolving
credit facility will be reduced from $200.0 million to an amount not less than
$150.0 million upon receipt of cash payments related to Denny's receivable and
deposits securing outstanding letters of credit under the Coco's/Carrows credit
facility (see Coco's/Carrows Credit Facility below). Subsequent to the March 27,
2002 quarter end, the aggregate commitment amount was reduced to $191.5 million
in accordance with the terms of the amendment.

At March 27, 2002, we had working capital advances of $91.2 million and letters
of credit outstanding of $51.7 million under the facility. Advances under the
revolving credit facility accrue interest at a variable rate (approximately 5.9%
at March 27, 2002) based on the prime rate or an adjusted Eurodollar rate. The
revolving credit facility matures on January 7, 2003; therefore, we have
reclassified the amounts due under the facility to current liabilities on our
consolidated balance sheet. We are currently considering alternatives for
refinancing our revolving credit facility. We believe that we will be able to
negotiate a replacement credit facility on or prior to the January 2003 maturity
date; however, no assurance can be given that we will be successful in
negotiating a sufficient facility on commercially reasonable terms.

We were in compliance with the terms of the revolving credit facility at March
27, 2002. Under the most restrictive provision of the revolving credit facility
(the total debt to EBITDA ratio), we could have borrowed an additional $34.9
million and we would still have been in compliance.

Advantica Notes

On April 15, 2002, we exchanged $88.1 million aggregate principal amount of
Advantica's 11 1/4% senior notes due 2008, or Advantica Notes, for $70.4 million
aggregate principal amount of 12 3/4% senior notes due 2007, or New Notes.
Advantica and its wholly owned subsidiary, Denny's Holdings, Inc. (the direct
parent of Denny's restaurant operations), are jointly obligated with respect to
the New Notes; therefore, the New Notes are structurally senior to the Advantica
Notes. The New Notes will pay interest on March 31 and September 30 of each year
and will expire on September 30, 2007. As a result of our completing the
exchange offer, we will record a gain of $19.2 million in the second quarter of
2002. In addition, costs of approximately $0.8 million at March 27, 2002
incurred in connection with this exchange of debt were deferred and will be
amortized over the term of the New Notes.

Coco's/Carrows Credit Facility

FRD's principal operating subsidiaries, Coco's and Carrows, have a $70.0 million
senior secured credit facility, which initially consisted of a $30.0 million
term loan and a $40.0 million revolving credit facility. Effective January 8,
2001, Denny's was assigned all the rights and collateral of the former lenders
and, therefore, is operating as the senior secured lender.

At March 27, 2002, FRD's operating subsidiaries had $24.0 million of outstanding
term loan borrowings, working capital borrowings of $24.7 million and letters of
credit outstanding of $9.6 million. At the time it became the senior secured
lender in January 2001, Denny's deposited cash collateral with one of Coco's and
Carrows' former lenders to secure Coco's/Carrows

17
credit facility's outstanding letters of credit. At March 27, 2002, the balance
of such deposit was $9.8 million, which is reflected in other current assets in
our consolidated balance sheets. Denny's receivable of $49.6 million, including
accrued interest of $0.9 million at March 27, 2002, relates to borrowings under
the Coco's/Carrows credit facility. This receivable eliminates in consolidation,
thereby reducing the net liabilities of discontinued operations on our
consolidated balance sheet at March 27, 2002.

Subsequent to the March 27, 2002 quarter end, term loan borrowings under the
Coco's/Carrows Credit Facility decreased to $20.7 million and letters of credit
outstanding decreased to $6.4 million. As a result, Denny's deposit was reduced
to $6.5 million and Denny's receivable, including accrued interest, decreased to
$45.6 million.

All advances under the Coco's/Carrows credit facility due to Denny's accrue
interest at a variable rate (approximately 6.8% at March 27, 2002) based on the
prime rate. The advances are secured by substantially all of the assets of FRD
and its subsidiaries, including the issued and outstanding stock of FRD's
subsidiaries.

At March 27, 2002, FRD's operating subsidiaries were not in compliance with
certain covenants under the Coco's/Carrows credit facility, which constitutes an
event of default under the facility. As a result of the default, Denny's may
exercise certain rights including, but not limited to, the right to terminate
commitments, declare the loans outstanding due and payable and seek to foreclose
on its collateral. It has agreed not to do so, however, during a 120-day
forbearance period under the terms of the settlement agreement (described below)
related to FRD's bankruptcy proceeding.

FRD Bankruptcy

On January 16, 2001, FRD elected not to make the scheduled interest payment (and
all subsequent interest payments to date) due on the $156.9 million aggregate
principal amount of its 12.5% senior notes due 2004. On February 14, 2001, to
facilitate the divestiture of its Coco's and Carrows brands and to preserve
their going concern value, FRD filed for protection under Chapter 11 of the
United States Bankruptcy Code.

On February 19, 2002, Advantica and Denny's, along with FRD, Coco's and Carrows,
entered into a stipulation and agreement of settlement, or settlement agreement,
with the official committee of unsecured creditors of FRD seeking to resolve
various disputes relating to the administration of FRD's pending bankruptcy
case. The bankruptcy court approved the settlement agreement on March 8, 2002.
Under the terms of the settlement agreement, Denny's will allow a 120-day
forbearance period (which commenced on March 8, 2002) during which the
creditors' committee and FRD and its operating subsidiaries shall use their best
efforts to obtain new financing to repay, at a discount, the outstanding
borrowings from Denny's (see Coco's/Carrows Credit Facility above), plus accrued
but unpaid interest, fees and expenses. During this forbearance period, the
effort to sell FRD or its assets to a third party will be suspended. If new
financing sufficient to repay the outstanding borrowings from Denny's, less a
$10 million discount, is obtained by the end of the forbearance period, Denny's
will accept such discounted repayment amount in full satisfaction of its claims
against FRD and Coco's and Carrows. If FRD is unable to obtain financing to
repay this discounted repayment amount by the end of the forbearance period, FRD
shall, at the election of the creditors' committee in lieu thereof:

o pay Denny's the proceeds of any new financing that is
obtained, plus additional cash necessary for a total cash
repayment to Denny's of at least $20 million,

o issue new junior secured notes to Denny's in a principal
amount equal to the amount of Coco's and Carrows' current
obligations to Denny's, minus the amount of any cash paid and
any applicable repayment discount as described in the
settlement agreement (such junior secured notes subordinate in
right of payment and as to collateral to the new financing),
and

o issue to Denny's up to 10% of the common stock in FRD
dependent upon the amount of cash repaid to Denny's as
described above.

18
The parties have agreed to attempt to replace the outstanding letters of credit
(see Coco's/Carrows Credit Facility above) and cause the cash deposit provided
by Denny's supporting the letters of credit to be released. If the letters of
credit are not replaced, Denny's will keep them in place and allow them to
terminate in the ordinary course and will receive a separate note payable from
Coco's and Carrows to provide reimbursement if any letters of credit are drawn
upon. Advantica will continue to provide management and information technology
services pursuant to a one-year services agreement at a cost to FRD set forth in
the settlement agreement.

The settlement agreement is also conditioned upon the consent of Denny's
revolving credit facility lender. If the terms of the proposed settlement
agreement, including the financing described above, are satisfied, Advantica's
ownership of the common stock of FRD (or controlling interest in the case of the
third bullet point above) will transfer to the unsecured creditors of FRD.

In light of, among other things, the operating results and financial condition
of FRD and the uncertainties as to the outcome of the proposed settlement
agreement outlined above, there can be no assurance that we will be able to
recover any or all of the secured obligations owed to us under the
Coco's/Carrows credit facility. However, since we report FRD as a net liability
of discontinued operations in our consolidated balance sheets, we will not incur
any additional losses from the disposition of FRD (even if no amounts are
realized from the proposed settlement agreement or other disposal actions).
However, a reversal of discontinued operations reporting resulting from, among
other things, a failure to consummate a sale or transfer of ownership to FRD,
would require us to recognize the previously deferred losses in our consolidated
financial statements of operations.

Cash Requirements

Our principal capital requirements have been largely associated with remodeling
and maintaining our existing restaurants and facilities. For the quarter ended
March 27, 2002, our capital expenditures were $4.4 million. Of that amount,
approximately $0.2 million was financed through capital leases. Capital
expenditures during 2002 are expected to total $35 million to $45 million;
however, we are not committed to spending this amount and could spend less if
circumstances require.

Historically, we have met our liquidity requirements with internally generated
funds, external borrowings and in recent years, proceeds from asset sales. Our
ability to meet liquidity requirements, debt service obligations and to maintain
continuity of operations will depend on a number of factors, including our
ability to refinance our current revolving credit facility by its January 7,
2003 maturity date and our ability to meet targeted levels of operating cash
flow. We are currently considering alternatives for refinancing our revolving
credit facility. We believe that we will be able to negotiate a replacement
credit facility by the January 2003 maturity date; however, no assurance can be
given that we will be successful in negotiating a sufficient facility on
commercially reasonable terms. Additionally, there can be no assurance that
targeted levels of operating cash flow will actually be achieved. Our ability to
achieve operating cash flow targets will depend upon consumer tastes, the
success of marketing initiatives and other efforts to increase customer traffic
in our restaurants, prevailing economic conditions and other matters, some of
which are beyond our control. We believe that, together with funds available
under the revolving credit facility (or replacement facility), we will have
sufficient cash flow from operations to meet working capital requirements, to
pay interest and scheduled amortization on all of our outstanding indebtedness
and to fund anticipated capital expenditures through 2002.

At March 27, 2002, our working capital deficit, excluding net liabilities of
discontinued operations, was $196.2 million compared with $147.5 million at
December 26, 2001. The increase in the working capital deficit at March 27, 2002
is primarily related to the reclassification of our borrowings under the
revolving credit facility to current liabilities. Excluding the reclassification
of the credit facility borrowings, our working capital deficit decreased to
$105.0 million, resulting primarily from the use of cash on hand and borrowings
under the revolving credit facility to satisfy current liabilities and the
reduction of company-owned units from refranchising activity and store closures.
We are able to operate with a substantial working capital deficit because (1)
restaurant operations and most food service operations are conducted primarily
on a cash (and cash equivalent) basis with a low level of accounts receivable,
(2) rapid turnover

19
allows a limited investment in inventories, and (3) accounts payable for food,
beverages and supplies usually become due after the receipt of cash from the
related sales.

Implementation of New Accounting Standards

In July 2001, the Financial Accounting Standards Board, or FASB, issued
Statement of Financial Accounting Standards No. 141, or SFAS 141, "Business
Combinations." SFAS 141 requires the purchase method of accounting for business
combinations initiated after June 27, 2001 and eliminates the
pooling-of-interests method. The adoption of SFAS 141 has had no impact on our
financial statements.

Also in July 2001, the FASB issued SFAS 142, "Goodwill and Other Intangible
Assets," which became effective for us on December 27, 2001, the first day of
our 2002 fiscal year. SFAS 142 requires us, among other things, to discontinue
goodwill amortization, including the amortization of reorganization value. In
addition, the standard provides for reclassifying certain intangibles as
goodwill, reassessing the useful lives of intangibles, reclassifying certain
intangibles out of previously reported goodwill and identifying reporting units
for purposes of assessing potential future impairments of goodwill. See Note 2
to our consolidated financial statements for a discussion of the effects of
adopting this new accounting standard.

In October 2001, the FASB issued Statement of Financial Accounting Standards No.
144, or SFAS 144, "Accounting for the Impairment or Disposal of Long-Lived
Assets," which addresses financial accounting and reporting for the impairment
or disposal of long-lived assets. SFAS 144 supersedes Statement of Financial
Accounting Standards No. 121, "Accounting for the Impairment of Long-Lived
Assets and for Long-Lived Assets to be Disposed Of," and the accounting and
reporting provisions of Accounting Principles Board Opinion No. 30, "Reporting
the Results of Operations -- Reporting the Effects of Disposal of a Segment of a
Business, and Extraordinary, Unusual and Infrequently Occurring Events and
Transactions," related to the disposal of a segment of a business. SFAS 144
became effective for us on December 27, 2001, the first day of our 2002 fiscal
year. Our adoption of the statement had no impact on our financial position or
results of operations.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

We have exposure to interest rate risk related to certain instruments entered
into for other than trading purposes. Specifically, borrowings under the
revolving credit facility bear interest at a variable rate based on the prime
rate or an adjusted Eurodollar rate. A 100 basis point change in the revolving
credit facility interest rate (approximately 5.9% at March 27, 2002) would cause
the interest expense for the remainder of 2002 to change by approximately $0.7
million. This computation is determined by considering the impact of
hypothetical interest rates on our variable long-term debt at March 27, 2001.
However, the nature and amount of our borrowings under the revolving credit
facility may vary as a result of future business requirements, market conditions
and other factors.

Our other outstanding long-term debt bears fixed rates of interest. The
estimated fair value of our fixed rate long-term debt (excluding capital leases)
was approximately $439 million at March 27, 2002. This computation is based on
market quotations for the same or similar debt issues or the estimated borrowing
rates available to us. The difference in the estimated fair value of long-term
debt compared to its historical cost reported in our consolidated balance sheets
at March 27, 2002 relates primarily to market quotations for the Advantica
Notes.

We have established a policy to identify, control and manage market risks which
may arise from changes in interest rates, foreign currency exchange rates,
commodity prices and other relevant rates and prices. We do not use derivative
instruments for trading purposes, and no interest rate or other financial
derivatives were in place at March 27, 2002.

20
PART II - OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

On February 19, 2002, Advantica and Denny's, along with FRD, Coco's and Carrows,
entered into a stipulation and agreement of settlement with the official
committee of unsecured creditors of FRD to resolve various disputes relating to
the administration of FRD's pending bankruptcy case. The bankruptcy court
approved the settlement agreement on March 8, 2002. See "Management's Discussion
and Analysis of Financial Condition and Results of Operations -- Liquidity and
Capital Resources" and Note 8 to our consolidated financial statements for
additional information.

ITEM 3. DEFAULT UPON SENIOR SECURITIES

On January 16, 2001, FRD elected not to make the interest payment (and all
subsequent interest payments to date) due and payable with respect to its 12.5%
Senior Notes due 2004 (the "FRD Senior Notes"). As a result of this nonpayment,
and as a result of FRD's Chapter 11 filing on February 14, 2001, FRD is in
default under the indenture governing the FRD Senior Notes. Therefore, the FRD
Senior Notes are included in liabilities subject to compromise in net
liabilities of discontinued operations on the accompanying Consolidated Balance
Sheets (see Note 8 to our consolidated financial statements). FRD's bankruptcy
filing operates as an automatic stay of all collection and enforcement actions
by the holders of the FRD Senior Notes with respect to FRD's failure to make the
interest payments when due.

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

a. The following are included as exhibits to this report:

Exhibit
No. Description
- ------- -----------

4.1 Indenture relating to the New Notes (including the form of security)
dated as of April 15, 2002, between Advantica and Denny's Holdings,
Inc., as issuers, and U.S. Bank National Association, as trustee.

b. On February 20, 2002, we filed a report on Form 8-K reporting under
Item 5 that on February 19, 2002, a stipulation and agreement of
settlement, or settlement agreement, was entered into by and among
FRD, the official committee of unsecured creditors of FRD, Advantica,
Denny's, FRI-M Corporation, Coco's and Carrows. Pursuant to the
settlement agreement, which is attached to the Form 8-K as Exhibit
99.1, the parties have agreed to a proposed global resolution of
various disputes relating to the administration of FRD's Chapter 11
case before the United States Bankruptcy Court for the District of
Delaware and jointly to support a plan of reorganization for FRD
consistent with the terms thereof. The settlement agreement was filed
with the bankruptcy court on February 19, 2002 and approved by the
court on March 8, 2002. No financial statements were required to be
included and were not included in this Form 8-K filing.


21
SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934,
the Registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.


ADVANTICA RESTAURANT GROUP, INC.




Date: May 10, 2002 By: /s/Rhonda J. Parish
------------------------------------
Rhonda J. Parish
Executive Vice President,
General Counsel and Secretary





Date: May 10, 2002 By: /s/Andrew F. Green
------------------------------------
Andrew F. Green
Senior Vice President and
Chief Financial Officer