Companies:
10,793
total market cap:
$136.121 T
Sign In
๐บ๐ธ
EN
English
$ USD
โฌ
EUR
๐ช๐บ
โน
INR
๐ฎ๐ณ
ยฃ
GBP
๐ฌ๐ง
$
CAD
๐จ๐ฆ
$
AUD
๐ฆ๐บ
$
NZD
๐ณ๐ฟ
$
HKD
๐ญ๐ฐ
$
SGD
๐ธ๐ฌ
Global ranking
Ranking by countries
America
๐บ๐ธ United States
๐จ๐ฆ Canada
๐ฒ๐ฝ Mexico
๐ง๐ท Brazil
๐จ๐ฑ Chile
Europe
๐ช๐บ European Union
๐ฉ๐ช Germany
๐ฌ๐ง United Kingdom
๐ซ๐ท France
๐ช๐ธ Spain
๐ณ๐ฑ Netherlands
๐ธ๐ช Sweden
๐ฎ๐น Italy
๐จ๐ญ Switzerland
๐ต๐ฑ Poland
๐ซ๐ฎ Finland
Asia
๐จ๐ณ China
๐ฏ๐ต Japan
๐ฐ๐ท South Korea
๐ญ๐ฐ Hong Kong
๐ธ๐ฌ Singapore
๐ฎ๐ฉ Indonesia
๐ฎ๐ณ India
๐ฒ๐พ Malaysia
๐น๐ผ Taiwan
๐น๐ญ Thailand
๐ป๐ณ Vietnam
Others
๐ฆ๐บ Australia
๐ณ๐ฟ New Zealand
๐ฎ๐ฑ Israel
๐ธ๐ฆ Saudi Arabia
๐น๐ท Turkey
๐ท๐บ Russia
๐ฟ๐ฆ South Africa
>> All Countries
Ranking by categories
๐ All assets by Market Cap
๐ Automakers
โ๏ธ Airlines
๐ซ Airports
โ๏ธ Aircraft manufacturers
๐ฆ Banks
๐จ Hotels
๐ Pharmaceuticals
๐ E-Commerce
โ๏ธ Healthcare
๐ฆ Courier services
๐ฐ Media/Press
๐ท Alcoholic beverages
๐ฅค Beverages
๐ Clothing
โ๏ธ Mining
๐ Railways
๐ฆ Insurance
๐ Real estate
โ Ports
๐ผ Professional services
๐ด Food
๐ Restaurant chains
โ๐ป Software
๐ Semiconductors
๐ฌ Tobacco
๐ณ Financial services
๐ข Oil&Gas
๐ Electricity
๐งช Chemicals
๐ฐ Investment
๐ก Telecommunication
๐๏ธ Retail
๐ฅ๏ธ Internet
๐ Construction
๐ฎ Video Game
๐ป Tech
๐ฆพ AI
>> All Categories
ETFs
๐ All ETFs
๐๏ธ Bond ETFs
๏ผ Dividend ETFs
โฟ Bitcoin ETFs
โข Ethereum ETFs
๐ช Crypto Currency ETFs
๐ฅ Gold ETFs & ETCs
๐ฅ Silver ETFs & ETCs
๐ข๏ธ Oil ETFs & ETCs
๐ฝ Commodities ETFs & ETNs
๐ Emerging Markets ETFs
๐ Small-Cap ETFs
๐ Low volatility ETFs
๐ Inverse/Bear ETFs
โฌ๏ธ Leveraged ETFs
๐ Global/World ETFs
๐บ๐ธ USA ETFs
๐บ๐ธ S&P 500 ETFs
๐บ๐ธ Dow Jones ETFs
๐ช๐บ Europe ETFs
๐จ๐ณ China ETFs
๐ฏ๐ต Japan ETFs
๐ฎ๐ณ India ETFs
๐ฌ๐ง UK ETFs
๐ฉ๐ช Germany ETFs
๐ซ๐ท France ETFs
โ๏ธ Mining ETFs
โ๏ธ Gold Mining ETFs
โ๏ธ Silver Mining ETFs
๐งฌ Biotech ETFs
๐ฉโ๐ป Tech ETFs
๐ Real Estate ETFs
โ๏ธ Healthcare ETFs
โก Energy ETFs
๐ Renewable Energy ETFs
๐ก๏ธ Insurance ETFs
๐ฐ Water ETFs
๐ด Food & Beverage ETFs
๐ฑ Socially Responsible ETFs
๐ฃ๏ธ Infrastructure ETFs
๐ก Innovation ETFs
๐ Semiconductors ETFs
๐ Aerospace & Defense ETFs
๐ Cybersecurity ETFs
๐ฆพ Artificial Intelligence ETFs
Watchlist
Account
Dine Brands Global
DIN
#7787
Rank
$0.35 B
Marketcap
๐บ๐ธ
United States
Country
$26.83
Share price
-2.75%
Change (1 day)
37.94%
Change (1 year)
๐ Restaurant chains
๐ด Food
Categories
Market cap
Revenue
Earnings
Price history
P/E ratio
P/S ratio
More
Price history
P/E ratio
P/S ratio
P/B ratio
Operating margin
EPS
Stock Splits
Dividends
Dividend yield
Shares outstanding
Fails to deliver
Cost to borrow
Total assets
Total liabilities
Total debt
Cash on Hand
Net Assets
Annual Reports (10-K)
Dine Brands Global
Quarterly Reports (10-Q)
Financial Year FY2019 Q3
Dine Brands Global - 10-Q quarterly report FY2019 Q3
Text size:
Small
Medium
Large
false
--12-31
Q3
2019
0000049754
4350.00
1.75
1.20
1.10
1.20
0.63
0.69
0.69
690.00
0.01
0.01
40000000
40000000
24984898
24934363
17644267
16786860
0.04277
0.0493
0.04194
0.04723
P10Y
P5Y
P5Y
5.25
4650.00
P3M
P1Y
P1Y
P1Y
P1Y
P1Y
P3Y
7340631
8147503
0000049754
2019-01-01
2019-09-30
0000049754
2019-10-25
0000049754
2019-09-30
0000049754
2018-12-31
0000049754
2018-07-01
2018-09-30
0000049754
2019-07-01
2019-09-30
0000049754
2018-01-01
2018-09-30
0000049754
us-gaap:AdvertisingMember
2019-01-01
2019-09-30
0000049754
us-gaap:FinancialServiceMember
2019-07-01
2019-09-30
0000049754
din:FranchisorRoyaltiesfranchisefeesandotherMember
2019-01-01
2019-09-30
0000049754
din:FranchisorRoyaltiesfranchisefeesandotherMember
2018-07-01
2018-09-30
0000049754
us-gaap:AdvertisingMember
2018-07-01
2018-09-30
0000049754
us-gaap:FranchisorMember
2019-01-01
2019-09-30
0000049754
us-gaap:AdvertisingMember
2019-07-01
2019-09-30
0000049754
us-gaap:FoodAndBeverageMember
2018-01-01
2018-09-30
0000049754
us-gaap:FranchisorMember
2018-07-01
2018-09-30
0000049754
us-gaap:FoodAndBeverageMember
2019-01-01
2019-09-30
0000049754
din:FranchisorRoyaltiesfranchisefeesandotherMember
2018-01-01
2018-09-30
0000049754
us-gaap:FinancialServiceMember
2018-01-01
2018-09-30
0000049754
us-gaap:AdvertisingMember
2018-01-01
2018-09-30
0000049754
us-gaap:FoodAndBeverageMember
2019-07-01
2019-09-30
0000049754
us-gaap:FinancialServiceMember
2018-07-01
2018-09-30
0000049754
us-gaap:FranchiseMember
2018-07-01
2018-09-30
0000049754
din:FranchisorRoyaltiesfranchisefeesandotherMember
2019-07-01
2019-09-30
0000049754
us-gaap:FranchisorMember
2018-01-01
2018-09-30
0000049754
din:FranchisorAdvertisingRevenueMember
2018-07-01
2018-09-30
0000049754
us-gaap:FoodAndBeverageMember
2018-07-01
2018-09-30
0000049754
din:FranchisorAdvertisingRevenueMember
2018-01-01
2018-09-30
0000049754
us-gaap:FinancialServiceMember
2019-01-01
2019-09-30
0000049754
us-gaap:FranchiseMember
2018-01-01
2018-09-30
0000049754
us-gaap:FranchisorMember
2019-07-01
2019-09-30
0000049754
us-gaap:FranchiseMember
2019-07-01
2019-09-30
0000049754
us-gaap:FranchiseMember
2019-01-01
2019-09-30
0000049754
din:FranchisorAdvertisingRevenueMember
2019-01-01
2019-09-30
0000049754
din:FranchisorAdvertisingRevenueMember
2019-07-01
2019-09-30
0000049754
2018-09-30
0000049754
us-gaap:TreasuryStockMember
2018-01-01
2018-09-30
0000049754
us-gaap:CommonStockMember
2018-01-01
2018-09-30
0000049754
us-gaap:TreasuryStockMember
2017-12-31
0000049754
us-gaap:AdditionalPaidInCapitalMember
2017-12-31
0000049754
us-gaap:AdditionalPaidInCapitalMember
2018-01-01
2018-09-30
0000049754
2017-12-31
0000049754
us-gaap:RetainedEarningsMember
2017-12-31
0000049754
us-gaap:AdditionalPaidInCapitalMember
2018-09-30
0000049754
us-gaap:RetainedEarningsMember
2018-09-30
0000049754
us-gaap:AccumulatedOtherComprehensiveIncomeMember
2018-09-30
0000049754
us-gaap:CommonStockMember
2017-12-31
0000049754
us-gaap:AccumulatedOtherComprehensiveIncomeMember
2018-01-01
2018-09-30
0000049754
us-gaap:TreasuryStockMember
2018-09-30
0000049754
us-gaap:CommonStockMember
2018-09-30
0000049754
us-gaap:RetainedEarningsMember
2018-01-01
2018-09-30
0000049754
us-gaap:AccumulatedOtherComprehensiveIncomeMember
2017-12-31
0000049754
us-gaap:AdditionalPaidInCapitalMember
2018-06-30
0000049754
us-gaap:CommonStockMember
2018-07-01
2018-09-30
0000049754
us-gaap:AdditionalPaidInCapitalMember
2018-07-01
2018-09-30
0000049754
2018-06-30
0000049754
us-gaap:CommonStockMember
2018-06-30
0000049754
us-gaap:RetainedEarningsMember
2018-07-01
2018-09-30
0000049754
us-gaap:TreasuryStockMember
2018-06-30
0000049754
us-gaap:TreasuryStockMember
2018-07-01
2018-09-30
0000049754
us-gaap:RetainedEarningsMember
2018-06-30
0000049754
us-gaap:AccumulatedOtherComprehensiveIncomeMember
2018-06-30
0000049754
2019-01-01
0000049754
us-gaap:TreasuryStockMember
2018-12-31
0000049754
us-gaap:CommonStockMember
2019-01-01
2019-09-30
0000049754
us-gaap:RetainedEarningsMember
2019-01-01
2019-09-30
0000049754
us-gaap:AccumulatedOtherComprehensiveIncomeMember
2019-09-30
0000049754
us-gaap:CommonStockMember
2018-12-31
0000049754
us-gaap:AdditionalPaidInCapitalMember
2019-01-01
2019-09-30
0000049754
us-gaap:AdditionalPaidInCapitalMember
2018-12-31
0000049754
us-gaap:AdditionalPaidInCapitalMember
2019-09-30
0000049754
us-gaap:AccumulatedOtherComprehensiveIncomeMember
2018-12-31
0000049754
us-gaap:TreasuryStockMember
2019-01-01
2019-09-30
0000049754
us-gaap:RetainedEarningsMember
2019-01-01
0000049754
us-gaap:CommonStockMember
2019-09-30
0000049754
us-gaap:RetainedEarningsMember
2018-12-31
0000049754
us-gaap:TreasuryStockMember
2019-09-30
0000049754
us-gaap:RetainedEarningsMember
2019-09-30
0000049754
us-gaap:TreasuryStockMember
2019-06-30
0000049754
us-gaap:CommonStockMember
2019-07-01
2019-09-30
0000049754
us-gaap:RetainedEarningsMember
2019-07-01
2019-09-30
0000049754
us-gaap:AccumulatedOtherComprehensiveIncomeMember
2019-06-30
0000049754
us-gaap:AccumulatedOtherComprehensiveIncomeMember
2019-07-01
2019-09-30
0000049754
us-gaap:AdditionalPaidInCapitalMember
2019-07-01
2019-09-30
0000049754
us-gaap:TreasuryStockMember
2019-07-01
2019-09-30
0000049754
us-gaap:AdditionalPaidInCapitalMember
2019-06-30
0000049754
us-gaap:CommonStockMember
2019-06-30
0000049754
us-gaap:RetainedEarningsMember
2019-06-30
0000049754
2019-06-30
0000049754
us-gaap:AccountingStandardsUpdate201602Member
2019-01-01
0000049754
us-gaap:AccountingStandardsUpdate201602Member
2019-01-01
2019-01-01
0000049754
us-gaap:AccountingStandardsUpdate201602Member
us-gaap:RetainedEarningsMember
2019-01-01
0000049754
din:FranchiseRevenueTransactionsMember
2018-12-31
0000049754
din:FranchiseRevenueTransactionsMember
2019-09-30
0000049754
din:PancakeAndWaffleDryMixMember
2018-07-01
2018-09-30
0000049754
din:FranchiseAndDevelopmentFeesMember
2018-07-01
2018-09-30
0000049754
din:RoyaltiesMember
2018-01-01
2018-09-30
0000049754
din:RoyaltiesMember
2019-07-01
2019-09-30
0000049754
din:RoyaltiesMember
2019-01-01
2019-09-30
0000049754
din:FranchiseAndDevelopmentFeesMember
2018-01-01
2018-09-30
0000049754
din:PancakeAndWaffleDryMixMember
2018-01-01
2018-09-30
0000049754
din:FranchiseAndDevelopmentFeesMember
2019-01-01
2019-09-30
0000049754
din:PancakeAndWaffleDryMixMember
2019-01-01
2019-09-30
0000049754
din:PancakeAndWaffleDryMixMember
2019-07-01
2019-09-30
0000049754
din:FranchiseAndDevelopmentFeesMember
2019-07-01
2019-09-30
0000049754
din:RoyaltiesMember
2018-07-01
2018-09-30
0000049754
2019-09-30
0000049754
2022-01-01
2019-09-30
0000049754
2021-01-01
2019-09-30
0000049754
2020-01-01
2019-09-30
0000049754
2024-01-01
2019-09-30
0000049754
2019-10-01
2019-09-30
0000049754
2023-01-01
2019-09-30
0000049754
din:IhopMember
srt:MinimumMember
2019-09-30
0000049754
din:ApplebeesMember
2019-09-30
0000049754
din:ApplebeesMember
srt:MinimumMember
2019-09-30
0000049754
din:ApplebeesMember
srt:MaximumMember
2019-09-30
0000049754
din:IhopMember
2019-09-30
0000049754
din:IhopMember
srt:MaximumMember
2019-09-30
0000049754
din:Series20181VariableFundingSeniorNotesClassA1Member
2019-09-30
0000049754
din:Series201914.723FixedRateSeniorSecuredNotesClassA2IIMember
2018-12-31
0000049754
din:Series20181VariableFundingSeniorNotesClassA1Member
2018-12-31
0000049754
din:Series20141ClassA24.227FixedRateSeniorSecuredNotesMember
2018-12-31
0000049754
din:Series201914.723FixedRateSeniorSecuredNotesClassA2IIMember
2019-09-30
0000049754
din:Series201914.194FixedRateSeniorSecuredNotesClassA2IMember
2018-12-31
0000049754
din:Series20141ClassA24.227FixedRateSeniorSecuredNotesMember
2019-09-30
0000049754
din:Series201914.194FixedRateSeniorSecuredNotesClassA2IMember
2019-09-30
0000049754
din:Series20141ClassA24.227FixedRateSeniorSecuredNotesMember
2019-01-01
2019-09-30
0000049754
srt:ScenarioForecastMember
din:Series201914.194FixedRateSeniorSecuredNotesClassA2IMember
2026-06-01
2026-06-30
0000049754
us-gaap:LetterOfCreditMember
din:Series20191VariableFundingSeniorNotesClassA1Member
2019-01-01
2019-09-30
0000049754
us-gaap:RevolvingCreditFacilityMember
din:A20181ClassA1NotesMember
2018-09-30
0000049754
us-gaap:LetterOfCreditMember
us-gaap:EurodollarMember
2019-01-01
2019-09-30
0000049754
din:Series20181VariableFundingSeniorNotesClassA1Member
2019-01-01
2019-09-30
0000049754
din:Series201914.723FixedRateSeniorSecuredNotesClassA2IIMember
2019-06-05
0000049754
din:Series201914.194FixedRateSeniorSecuredNotesClassA2IMember
2019-06-05
0000049754
din:Series20181VariableFundingSeniorNotesClassA1Member
2019-07-01
2019-09-30
0000049754
us-gaap:RevolvingCreditFacilityMember
din:A20181ClassA1NotesMember
2018-01-01
2018-09-30
0000049754
us-gaap:LetterOfCreditMember
din:FederalFundsRateMember
2019-01-01
2019-09-30
0000049754
us-gaap:LetterOfCreditMember
us-gaap:BaseRateMember
2019-01-01
2019-09-30
0000049754
srt:ScenarioForecastMember
din:Series201914.723FixedRateSeniorSecuredNotesClassA2IIMember
din:TenYearUnitedStatesTreasuryBillRateMember
2026-06-01
2026-06-30
0000049754
us-gaap:RevolvingCreditFacilityMember
din:Series20191VariableFundingSeniorNotesClassA1Member
2019-09-30
0000049754
din:Series20191VariableFundingSeniorNotesClassA1Member
2019-09-30
0000049754
us-gaap:LetterOfCreditMember
din:Series20181VariableFundingSeniorNotesClassA1Member
2019-09-30
0000049754
srt:ScenarioForecastMember
din:Series201914.194FixedRateSeniorSecuredNotesClassA2IMember
din:TenYearUnitedStatesTreasuryBillRateMember
2026-06-01
2026-06-30
0000049754
us-gaap:RevolvingCreditFacilityMember
din:Series20191VariableFundingSeniorNotesClassA1Member
us-gaap:EurodollarMember
2019-01-01
2019-09-30
0000049754
us-gaap:RevolvingCreditFacilityMember
din:A20181ClassA1NotesMember
2018-09-05
0000049754
us-gaap:RevolvingCreditFacilityMember
din:A20181ClassA1NotesMember
us-gaap:InterestExpenseMember
2018-07-01
2018-09-30
0000049754
srt:MaximumMember
din:Series201914.194FixedRateSeniorSecuredNotesClassA2IMember
2019-09-30
0000049754
srt:MaximumMember
2019-09-30
0000049754
2019-04-01
2019-06-30
0000049754
din:OctoberTwoThousandFifteenShareRepurchaseProgramMember
2015-10-31
0000049754
din:TwoThousandNineteenRepurchaseProgramMember
2019-02-20
0000049754
2018-10-01
2018-12-31
0000049754
2019-01-01
2019-03-31
0000049754
din:TwoThousandNineteenRepurchaseProgramMember
2019-09-30
0000049754
din:OctoberTwoThousandFifteenShareRepurchaseProgramMember
2019-01-01
2019-09-30
0000049754
din:OctoberTwoThousandFifteenShareRepurchaseProgramMember
2019-07-01
2019-09-30
0000049754
din:OctoberTwoThousandFifteenShareRepurchaseProgramMember
2019-09-30
0000049754
din:TwoThousandNineteenRepurchaseProgramMember
2019-01-01
2019-09-30
0000049754
din:TwoThousandNineteenRepurchaseProgramMember
2019-07-01
2019-09-30
0000049754
2019-07-12
2019-07-12
0000049754
us-gaap:SubsequentEventMember
2019-10-04
2019-10-04
0000049754
2019-04-05
2019-04-05
0000049754
2019-01-01
2019-01-31
0000049754
us-gaap:InternalRevenueServiceIRSMember
2019-04-01
2019-06-30
0000049754
srt:MinimumMember
din:LongTermIncentivePlanMember
2019-01-01
2019-09-30
0000049754
din:LongTermIncentivePlanMember
2019-07-01
2019-09-30
0000049754
din:CashsettledRestrictedStockUnitsMember
2019-01-01
2019-09-30
0000049754
us-gaap:RestrictedStockUnitsRSUMember
2019-01-01
2019-09-30
0000049754
srt:MaximumMember
din:LongTermIncentivePlanMember
2019-01-01
2019-09-30
0000049754
din:LongTermIncentivePlanMember
2018-01-01
2018-09-30
0000049754
din:CashsettledRestrictedStockUnitsMember
2018-07-01
2018-09-30
0000049754
din:LongTermIncentivePlanMember
2018-12-31
0000049754
us-gaap:EmployeeStockOptionMember
2019-09-30
0000049754
us-gaap:RestrictedStockUnitsRSUMember
2019-09-30
0000049754
din:LongTermIncentivePlanMember
2019-09-30
0000049754
din:LongTermIncentivePlanMember
2018-07-01
2018-09-30
0000049754
din:CashsettledRestrictedStockUnitsMember
2019-07-01
2019-09-30
0000049754
din:CashsettledRestrictedStockUnitsMember
2018-01-01
2018-09-30
0000049754
din:LongTermIncentivePlanMember
2019-01-01
2019-09-30
0000049754
us-gaap:EmployeeStockOptionMember
2019-01-01
2019-09-30
0000049754
us-gaap:RestrictedStockMember
2019-01-01
2019-09-30
0000049754
us-gaap:RestrictedStockUnitsRSUMember
2018-12-31
0000049754
us-gaap:RestrictedStockMember
2019-09-30
0000049754
us-gaap:RestrictedStockMember
2018-12-31
0000049754
din:CashsettledRestrictedStockUnitsMember
2018-12-31
0000049754
din:CashsettledRestrictedStockUnitsMember
2019-09-30
0000049754
us-gaap:EmployeeStockOptionMember
2018-12-31
0000049754
us-gaap:EmployeeStockOptionMember
2019-07-01
2019-09-30
0000049754
din:IhopMember
us-gaap:FranchisedUnitsMember
2019-09-30
0000049754
din:ApplebeesMember
us-gaap:FranchisedUnitsMember
2019-09-30
0000049754
din:ApplebeesMember
us-gaap:EntityOperatedUnitsMember
2019-09-30
0000049754
us-gaap:OperatingSegmentsMember
din:CompanyRestaurantsMember
2019-01-01
2019-09-30
0000049754
us-gaap:OperatingSegmentsMember
us-gaap:FoodAndBeverageMember
din:CompanyRestaurantsMember
2018-01-01
2018-09-30
0000049754
us-gaap:CorporateMember
2019-07-01
2019-09-30
0000049754
us-gaap:OperatingSegmentsMember
din:RentalOperationsMember
2019-07-01
2019-09-30
0000049754
us-gaap:OperatingSegmentsMember
din:CompanyRestaurantsMember
2018-01-01
2018-09-30
0000049754
us-gaap:OperatingSegmentsMember
din:RentalOperationsMember
2018-01-01
2018-09-30
0000049754
us-gaap:OperatingSegmentsMember
2019-01-01
2019-09-30
0000049754
us-gaap:OperatingSegmentsMember
din:RentalOperationsMember
2019-01-01
2019-09-30
0000049754
us-gaap:CorporateNonSegmentMember
2018-01-01
2018-09-30
0000049754
us-gaap:OperatingSegmentsMember
us-gaap:FranchisorMember
din:FranchiseOperationsMember
2019-07-01
2019-09-30
0000049754
us-gaap:OperatingSegmentsMember
din:FinancingOperationsMember
2019-01-01
2019-09-30
0000049754
us-gaap:OperatingSegmentsMember
din:FinancingOperationsMember
2018-01-01
2018-09-30
0000049754
us-gaap:OperatingSegmentsMember
us-gaap:FinancialServiceMember
din:FinancingOperationsMember
2018-01-01
2018-09-30
0000049754
us-gaap:OperatingSegmentsMember
din:CompanyRestaurantsMember
2019-07-01
2019-09-30
0000049754
us-gaap:OperatingSegmentsMember
din:FranchiseOperationsMember
2018-01-01
2018-09-30
0000049754
us-gaap:OperatingSegmentsMember
din:FranchiseOperationsMember
2019-01-01
2019-09-30
0000049754
us-gaap:OperatingSegmentsMember
din:CompanyRestaurantsMember
2018-07-01
2018-09-30
0000049754
us-gaap:OperatingSegmentsMember
din:FinancingOperationsMember
2019-07-01
2019-09-30
0000049754
us-gaap:OperatingSegmentsMember
2019-07-01
2019-09-30
0000049754
us-gaap:OperatingSegmentsMember
din:FranchiseOperationsMember
2018-07-01
2018-09-30
0000049754
us-gaap:OperatingSegmentsMember
us-gaap:FoodAndBeverageMember
din:CompanyRestaurantsMember
2019-07-01
2019-09-30
0000049754
us-gaap:OperatingSegmentsMember
din:RentalOperationsMember
2018-07-01
2018-09-30
0000049754
us-gaap:CorporateNonSegmentMember
2019-07-01
2019-09-30
0000049754
us-gaap:CorporateNonSegmentMember
2019-01-01
2019-09-30
0000049754
us-gaap:CorporateMember
2018-01-01
2018-09-30
0000049754
us-gaap:OperatingSegmentsMember
din:FinancingOperationsMember
2018-07-01
2018-09-30
0000049754
us-gaap:OperatingSegmentsMember
us-gaap:FinancialServiceMember
din:FinancingOperationsMember
2018-07-01
2018-09-30
0000049754
us-gaap:OperatingSegmentsMember
us-gaap:FranchisorMember
din:FranchiseOperationsMember
2018-07-01
2018-09-30
0000049754
us-gaap:OperatingSegmentsMember
2018-01-01
2018-09-30
0000049754
us-gaap:CorporateMember
2019-01-01
2019-09-30
0000049754
us-gaap:OperatingSegmentsMember
us-gaap:FoodAndBeverageMember
din:CompanyRestaurantsMember
2018-07-01
2018-09-30
0000049754
us-gaap:OperatingSegmentsMember
us-gaap:FinancialServiceMember
din:FinancingOperationsMember
2019-07-01
2019-09-30
0000049754
us-gaap:OperatingSegmentsMember
us-gaap:FinancialServiceMember
din:FinancingOperationsMember
2019-01-01
2019-09-30
0000049754
us-gaap:CorporateMember
2018-07-01
2018-09-30
0000049754
us-gaap:OperatingSegmentsMember
us-gaap:FranchisorMember
din:FranchiseOperationsMember
2018-01-01
2018-09-30
0000049754
us-gaap:OperatingSegmentsMember
us-gaap:FranchisorMember
din:FranchiseOperationsMember
2019-01-01
2019-09-30
0000049754
us-gaap:CorporateNonSegmentMember
2018-07-01
2018-09-30
0000049754
us-gaap:OperatingSegmentsMember
2018-07-01
2018-09-30
0000049754
us-gaap:OperatingSegmentsMember
din:FranchiseOperationsMember
2019-07-01
2019-09-30
0000049754
us-gaap:OperatingSegmentsMember
us-gaap:FoodAndBeverageMember
din:CompanyRestaurantsMember
2019-01-01
2019-09-30
0000049754
us-gaap:FairValueInputsLevel2Member
us-gaap:CarryingReportedAmountFairValueDisclosureMember
2018-12-31
0000049754
us-gaap:FairValueInputsLevel2Member
us-gaap:EstimateOfFairValueFairValueDisclosureMember
2019-09-30
0000049754
us-gaap:FairValueInputsLevel2Member
us-gaap:EstimateOfFairValueFairValueDisclosureMember
2018-12-31
0000049754
us-gaap:FairValueInputsLevel2Member
us-gaap:CarryingReportedAmountFairValueDisclosureMember
2019-09-30
0000049754
din:ApplebeesMember
us-gaap:PropertyLeaseGuaranteeMember
2019-09-30
0000049754
din:HeldforAdvertisingActivityDepositsMember
2018-12-31
0000049754
din:HeldinTrustDepositsMember
2019-09-30
0000049754
din:HeldinTrustDepositsMember
2018-12-31
0000049754
din:HeldforAdvertisingActivityDepositsMember
2019-09-30
din:properties
xbrli:pure
xbrli:shares
iso4217:USD
xbrli:shares
utreg:Rate
din:real_property
iso4217:USD
din:restaurant_concept
din:Country
din:Territory
din:Restaurant
din:segment
Table of Contents
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
__________________________________________________
FORM
10-Q
(Mark One)
☒
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended
September 30, 2019
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
001-15283
Dine Brands Global, Inc.
(Exact name of registrant as specified in its charter)
Delaware
95-3038279
(State or other jurisdiction of incorporation or organization)
(I.R.S. Employer Identification No.)
450 North Brand Boulevard,
91203-1903
Glendale,
CA
(Address of principal executive offices)
(Zip Code)
(818)
240-6055
(Registrant’s telephone number, including area code)
______________________________________________________________
Securities registered pursuant to Section 12(b) of the Act:
Title of each class
Trading symbol(s)
Name of each exchange on which registered
Common Stock, $0.01 par value
DIN
New York Stock Exchange
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
☒
No
☐
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).
Yes
☒
No
☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company or an emerging growth company. See definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer
☒
Accelerated filer
☐
Non-accelerated filer
☐
Smaller reporting company
☐
Emerging growth company
☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act
☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes
☐
No
☒
As of
October 25, 2019
, the Registrant had
16,791,860
shares of Common Stock outstanding.
Table of Contents
Dine Brands Global, Inc. and Subsidiaries
Index
Page
PART I.
FINANCIAL INFORMATION
3
Item 1—Financial Statements
3
Consolidated Balance Sheets— September 30, 2019 (unaudited) and December 31, 2018
3
Consolidated Statements of Comprehensive Income (unaudited) - Three and Nine Months Ended September 30, 2019 and 2018
4
Consolidated Statements of Stockholders' Deficit (unaudited) - Three and Nine Months Ended September 30, 2019 and 2018
5
Consolidated Statements of Cash Flows (unaudited) - Nine Months Ended September 30, 2019 and 2018
7
Notes to Consolidated Financial Statements (unaudited)
8
Item 2—Management’s Discussion and Analysis of Financial Condition and Results of Operations
25
Item 3—Quantitative and Qualitative Disclosures about Market Risk
42
Item 4—Controls and Procedures
42
PART II.
OTHER INFORMATION
43
Item 1—Legal Proceedings
43
Item 1A—Risk Factors
43
Item 2—Unregistered Sales of Equity Securities and Use of Proceeds
43
Item 3—Defaults Upon Senior Securities
44
Item 4—Mine Safety Disclosures
44
Item 5—Other Information
44
Item 6—Exhibits
44
Signatures
45
Cautionary Statement Regarding Forward-Looking Statements
Statements contained in this Quarterly Report on Form 10-Q 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. 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. 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. You should consider our forward-looking statements in light of the risks discussed under the heading “Risk Factors,” as well as our consolidated financial statements, related notes, and the other financial information appearing elsewhere in this report and our other filings with the United States Securities and Exchange Commission. The forward-looking statements contained in this report are made as of the date hereof and Dine Brands Global, Inc. does not intend to, nor does it assume any obligation to, update or supplement any forward-looking statements after the date of this report to reflect actual results or future events or circumstances.
Factors that could cause actual results to differ materially from the projections, forecasts, estimates and expectations discussed in this Quarterly Report on Form 10-Q include, among other things: general economic conditions; 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, including any insolvency or bankruptcy; credit risks from our IHOP franchisees operating under our previous IHOP business model in which we built and equipped IHOP restaurants and then franchised them to franchisees; insufficient insurance coverage to cover potential risks associated with the ownership and operation of restaurants; 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; risks of food-borne illness or food tampering; possible future impairment charges; 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
1
Table of Contents
intellectual property assets; delivery initiatives and use of third-party delivery vendors; our allocation of human capital and 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 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 matters in the “Risk Factors” section of this report and our Annual Report on Form 10-K for the fiscal year ended December 31, 2018, many of which are beyond our control.
Fiscal Quarter End
The Company’s fiscal quarters end on the Sunday closest to the last day of each calendar quarter. For convenience, the fiscal quarters of each year are referred to as ending on March 31, June 30, September 30 and December 31. The first fiscal quarter of
2019
began on
December 31, 2018
and ended on
March 31, 2019
; the second and third fiscal quarters of
2019
ended on
June 30, 2019
and
September 29, 2019
, respectively. The first fiscal quarter of
2018
began on
January 1, 2018
and ended on
April 1, 2018
; the second and third fiscal quarters of
2018
ended on
July 1, 2018
and
September 30, 2018
, respectively.
2
Table of Contents
PART I. FINANCIAL INFORMATION
Item 1. Financial Statements.
Dine Brands Global, Inc. and Subsidiaries
Consolidated Balance Sheets
(In thousands, except share and per share amounts)
Assets
September 30, 2019
December 31, 2018
(Unaudited)
Current assets:
Cash and cash equivalents
$
100,518
$
137,164
Receivables, net
91,426
137,504
Restricted cash
36,694
48,515
Prepaid gift card costs
29,090
38,195
Prepaid income taxes
11,349
17,402
Other current assets
6,928
3,410
Total current assets
276,005
382,190
Other intangible assets, net
577,357
585,889
Operating lease right-of-use assets
370,500
—
Goodwill
343,862
345,314
Property and equipment, net
220,744
240,264
Long-term receivables, net
93,262
103,102
Deferred rent receivable
72,366
77,069
Non-current restricted cash
15,700
14,700
Other non-current assets, net
27,712
26,152
Total assets
$
1,997,508
$
1,774,680
Liabilities and Stockholders’ Deficit
Current liabilities:
Current maturities of long-term debt
$
—
$
25,000
Accounts payable
33,689
43,468
Gift card liability
103,756
160,438
Current maturities of operating lease obligations
67,815
—
Current maturities of finance lease and financing obligations
13,219
14,031
Accrued employee compensation and benefits
21,410
27,479
Dividends payable
11,831
11,389
Deferred franchise revenue, short-term
10,328
10,138
Other accrued expenses
28,686
24,243
Total current liabilities
290,734
316,186
Long-term debt, less current maturities
1,287,738
1,274,087
Operating lease obligations, less current maturities
369,164
—
Finance lease obligations, less current maturities
81,317
87,762
Financing obligations, less current maturities
37,939
38,482
Deferred income taxes, net
100,455
105,816
Deferred franchise revenue, long-term
57,997
64,557
Other non-current liabilities
11,946
90,063
Total liabilities
2,237,290
1,976,953
Commitments and contingencies
Stockholders’ deficit:
Common stock, $0.01 par value; shares: 40,000,000 authorized; September 30, 2019 - 24,934,363 issued, 16,786,860 outstanding; December 31, 2018 - 24,984,898 issued, 17,644,267 outstanding
249
250
Additional paid-in-capital
243,358
237,726
Retained earnings
45,939
10,414
Accumulated other comprehensive loss
(
60
)
(
60
)
Treasury stock, at cost; shares: September 30, 2019 - 8,147,503; December 31, 2018 - 7,340,631
(
529,268
)
(
450,603
)
Total stockholders’ deficit
(
239,782
)
(
202,273
)
Total liabilities and stockholders’ deficit
$
1,997,508
$
1,774,680
See the accompanying Notes to Consolidated Financial Statements.
3
Table of Contents
Dine Brands Global, Inc. and Subsidiaries
Consolidated Statements of Comprehensive Income
(In thousands, except per share amounts)
(Unaudited)
Three Months Ended
Nine Months Ended
September 30,
September 30,
2019
2018
2019
2018
Revenues:
Franchise revenues:
Royalties, franchise fees and other
88,686
91,062
$
275,912
$
275,775
Advertising revenue
67,514
71,016
211,882
193,557
Total franchise revenues
156,200
162,078
487,794
469,332
Company restaurant sales
30,548
—
100,034
—
Rental revenues
28,970
30,127
89,559
91,292
Financing revenues
1,687
1,894
5,280
6,109
Total revenues
217,405
194,099
682,667
566,733
Cost of revenues:
Franchise expenses:
Advertising expenses
67,514
71,016
211,882
193,557
Other franchise expenses
7,063
7,325
21,905
49,600
Total franchise expenses
74,577
78,341
233,787
243,157
Company restaurant expenses
30,361
—
93,131
—
Rental expenses:
Interest expense from finance leases
1,351
1,668
4,325
5,315
Other rental expenses
21,251
21,314
63,841
63,096
Total rental expenses
22,602
22,982
68,166
68,411
Financing expenses
145
150
437
449
Total cost of revenues
127,685
101,473
395,521
312,017
Gross profit
89,720
92,626
287,146
254,716
General and administrative expenses
38,922
40,753
121,105
121,423
Interest expense, net
15,238
15,430
45,233
46,110
Amortization of intangible assets
2,925
2,505
8,774
7,513
Closure and impairment charges
157
217
640
119
Loss on extinguishment of debt
—
—
8,276
—
Debt refinancing costs
—
2,532
—
2,532
Loss (gain) on disposition of assets
746
(
58
)
1,187
(
1,535
)
Income before income tax provision
31,732
31,247
101,931
78,554
Income tax provision
(
7,815
)
(
7,660
)
(
24,981
)
(
25,181
)
Net income
23,917
23,587
76,950
53,373
Other comprehensive income (loss) net of tax:
Adjustment to unrealized loss on available-for-sale investments
—
—
—
50
Foreign currency translation adjustment
(
1
)
—
—
(
6
)
Total comprehensive income
$
23,916
$
23,587
$
76,950
$
53,417
Net income available to common stockholders:
Net income
$
23,917
$
23,587
$
76,950
$
53,373
Less: Net income allocated to unvested participating restricted stock
(
795
)
(
799
)
(
2,621
)
(
1,793
)
Net income available to common stockholders
$
23,122
$
22,788
$
74,329
$
51,580
Net income available to common stockholders per share:
Basic
$
1.38
$
1.31
$
4.35
$
2.94
Diluted
$
1.36
$
1.29
$
4.27
$
2.90
Weighted average shares outstanding:
Basic
16,762
17,439
17,095
17,562
Diluted
17,055
17,738
17,432
17,797
See the accompanying Notes to Consolidated Financial Statements.
4
Table of Contents
Dine Brands Global, Inc. and Subsidiaries
Consolidated Statements of Stockholders' Deficit
Three and Nine Months ended September 30, 2019
(In thousands)
(Unaudited)
Three Months ended September 30, 2019
Common Stock
Accumulated
Other
Comprehensive
Loss
Treasury Stock
Shares
Outstanding
Amount
Additional
Paid-in
Capital
Retained Earnings
Shares
Cost
Total
Balance at June 30, 2019
17,252
$
249
$
240,555
$
33,832
$
(
59
)
7,697
$
(
489,702
)
$
(
215,125
)
Net income
—
—
—
23,917
—
—
—
23,917
Other comprehensive loss
—
—
—
—
(
1
)
—
—
(
1
)
Purchase of Company common stock
(
524
)
—
—
—
—
524
(
42,717
)
(
42,717
)
Reissuance of treasury stock
73
—
582
—
—
(
73
)
3,151
3,733
Net issuance of shares for stock plans
(
10
)
—
—
—
—
—
—
—
Repurchase of restricted shares for taxes
(
4
)
—
(
347
)
—
—
—
—
(
347
)
Stock-based compensation
—
—
2,326
—
—
—
—
2,326
Dividends on common stock
—
—
242
(
11,810
)
—
—
—
(
11,568
)
Balance at September 30, 2019
16,787
$
249
$
243,358
$
45,939
$
(
60
)
8,148
$
(
529,268
)
$
(
239,782
)
Nine Months ended September 30, 2019
Common Stock
Accumulated
Other
Comprehensive
Loss
Treasury Stock
Shares
Outstanding
Amount
Additional
Paid-in
Capital
Retained Earnings
Shares
Cost
Total
Balance at December 31, 2018
17,644
$
250
$
237,726
$
10,414
$
(
60
)
7,341
$
(
450,603
)
$
(
202,273
)
Adoption of ASC 842 (Note 3)
—
—
—
(
5,030
)
—
—
—
(
5,030
)
Net income
—
—
—
76,950
—
—
—
76,950
Purchase of Company common stock
(
1,067
)
—
—
—
—
1,067
(
90,073
)
(
90,073
)
Reissuance of treasury stock
260
(
1
)
(
736
)
—
—
(
260
)
11,408
10,671
Net issuance of shares for stock plans
(
22
)
—
—
—
—
—
—
—
Repurchase of restricted shares for taxes
(
28
)
—
(
2,589
)
—
—
—
—
(
2,589
)
Stock-based compensation
—
—
8,220
—
—
—
—
8,220
Dividends on common stock
—
—
737
(
36,395
)
—
—
—
(
35,658
)
Balance at September 30, 2019
16,787
$
249
$
243,358
$
45,939
$
(
60
)
8,148
$
(
529,268
)
$
(
239,782
)
See the accompanying Notes to Consolidated Financial Statements.
5
Table of Contents
Dine Brands Global, Inc. and Subsidiaries
Consolidated Statements of Stockholders' Deficit
Three and Nine Months ended September 30, 2018
(In thousands)
(Unaudited)
Three Months ended September 30, 2018
Common Stock
Accumulated
Other
Comprehensive
Loss
Treasury Stock
Shares
Outstanding
Amount
Additional
Paid-in
Capital
Retained Earnings (Accumulated Deficit)
Shares
Cost
Total
Balance at June 30, 2018
17,803
$
250
$
254,912
$
(
40,154
)
$
(
61
)
7,202
$
(
438,198
)
$
(
223,251
)
Net income
—
—
—
23,587
—
—
—
23,587
Purchase of Company common stock
(
108
)
—
—
—
—
108
(
7,877
)
(
7,877
)
Reissuance of treasury stock
62
—
832
—
—
(
62
)
2,434
3,266
Net issuance of shares for stock plans
(
10
)
—
—
—
—
—
—
—
Repurchase of restricted shares for taxes
(
4
)
—
(
331
)
—
—
—
—
(
331
)
Stock-based compensation
—
—
2,375
—
—
—
—
2,375
Dividends on common stock
—
—
—
—
—
—
—
—
Dividends on common stock in excess of retained earnings
—
—
(
11,163
)
—
—
—
—
(
11,163
)
Balance at September 30, 2018
17,743
$
250
$
246,625
$
(
16,567
)
$
(
61
)
7,248
$
(
443,641
)
$
(
213,394
)
Nine Months ended September 30, 2018
Common Stock
Accumulated
Other
Comprehensive
Loss
Treasury Stock
Shares
Outstanding
Amount
Additional
Paid-in
Capital
Retained Earnings (Accumulated Deficit)
Shares
Cost
Total
Balance at December 31, 2017
17,993
$
250
$
276,408
$
(
69,940
)
$
(
105
)
7,029
$
(
422,153
)
$
(
215,540
)
Net income
—
—
—
53,373
—
—
—
53,373
Other comprehensive gain
—
—
—
—
44
—
—
44
Purchase of Company common stock
(
384
)
—
—
—
—
384
(
27,880
)
(
27,880
)
Reissuance of treasury stock
165
—
(
2,506
)
—
—
(
165
)
6,392
3,886
Net issuance of shares for stock plans
(
8
)
—
—
—
—
—
—
—
Repurchase of restricted shares for taxes
(
23
)
—
(
1,731
)
—
—
—
—
(
1,731
)
Stock-based compensation
—
—
8,016
—
—
—
—
8,016
Dividends on common stock
—
—
—
—
—
—
—
—
Dividends on common stock in excess of retained earnings
—
—
(
33,562
)
—
—
—
—
(
33,562
)
Balance at September 30, 2018
17,743
$
250
$
246,625
$
(
16,567
)
$
(
61
)
7,248
$
(
443,641
)
$
(
213,394
)
See the accompanying Notes to Consolidated Financial Statements.
6
Table of Contents
Dine Brands Global, Inc. and Subsidiaries
Consolidated Statements of Cash Flows
(In thousands)
(
Unaudited)
Nine Months Ended
September 30,
2019
2018
Cash flows from operating activities:
Net income
$
76,950
$
53,373
Adjustments to reconcile net income to cash flows provided by operating activities:
Depreciation and amortization
31,515
23,730
Non-cash stock-based compensation expense
8,220
8,016
Non-cash interest expense
2,722
2,689
Loss on extinguishment of debt
8,276
—
Debt refinancing costs
—
875
Closure and impairment charges
640
61
Deferred income taxes
(
2,890
)
(
4,706
)
Deferred revenue
(
6,590
)
(
4,017
)
Loss (gain) on disposition of assets
1,187
(
1,535
)
Other
(
4,584
)
(
2,088
)
Changes in operating assets and liabilities:
Accounts receivable, net
4,233
(
7,222
)
Current income tax receivables and payables
7,101
4,088
Gift card receivables and payables
(
15,868
)
(
22,797
)
Other current assets
(
3,519
)
9,254
Accounts payable
359
(
5,764
)
Accrued employee compensation and benefits
(
6,069
)
5,761
Other current liabilities
3,916
1,908
Cash flows provided by operating activities
105,599
61,626
Cash flows from investing activities:
Principal receipts from notes, equipment contracts and other long-term receivables
16,156
20,029
Additions to property and equipment
(
13,360
)
(
11,018
)
Proceeds from sale of property and equipment
400
655
Additions to long-term receivables
(
6,955
)
(
6,030
)
Other
(
258
)
(
236
)
Cash flows (used in) provided by investing activities
(
4,017
)
3,400
Cash flows from financing activities:
Proceeds from issuance of long-term debt
1,300,000
—
Repayment of long-term debt
(
1,283,750
)
(
9,750
)
Borrowing from revolving financing facility
—
50,000
Repayment of revolving financing facility
(
25,000
)
(
30,000
)
Payment of debt issuance costs
(
12,707
)
(
3,118
)
Dividends paid on common stock
(
35,273
)
(
39,973
)
Repurchase of common stock
(
90,073
)
(
27,880
)
Principal payments on finance lease obligations
(
10,329
)
(
10,374
)
Proceeds from stock options exercised
10,672
3,887
Tax payments for restricted stock upon vesting
(
2,589
)
(
1,731
)
Cash flows used in financing activities
(
149,049
)
(
68,939
)
Net change in cash, cash equivalents and restricted cash
(
47,467
)
(
3,913
)
Cash, cash equivalents and restricted cash at beginning of period
200,379
163,146
Cash, cash equivalents and restricted cash at end of period
$
152,912
$
159,233
Supplemental disclosures:
Interest paid in cash
$
49,554
$
49,761
Income taxes paid in cash
$
34,337
$
26,044
Non-cash conversion of accounts receivable to notes receivable
$
—
$
11,559
See the accompanying Notes to Consolidated Financial Statements.
7
Table of Contents
Dine Brands Global, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
(Unaudited)
1.
General
The accompanying unaudited consolidated financial statements of Dine Brands Global, Inc. (the “Company” or “Dine Brands Global”) have been prepared in accordance with United States generally accepted accounting principles (“U.S. GAAP”) for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all the information and footnotes required by U.S. GAAP for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. The operating results for the
nine months ended September 30, 2019
are not necessarily indicative of the results that may be expected for the twelve months ending December 31,
2019
.
The consolidated balance sheet at
December 31, 2018
has been derived from the audited consolidated financial statements at that date but does not include all of information and footnotes required by U.S. GAAP for complete financial statements.
These consolidated financial statements should be read in conjunction with the consolidated financial statements and footnotes thereto included in the Company’s Annual Report on Form 10-K for the year ended
December 31, 2018
.
2.
Basis of Presentation
The Company’s fiscal quarters end on the Sunday closest to the last day of each calendar quarter. For convenience, the fiscal quarters of each year are referred to as ending on March 31, June 30, September 30 and December 31. The first fiscal quarter of
2019
began on
December 31, 2018
and ended on
March 31, 2019
; the second and third fiscal quarters of
2019
ended on
June 30, 2019
and
September 29, 2019
, respectively. The first fiscal quarter of
2018
began on
January 1, 2018
and ended on
April 1, 2018
; the second and third fiscal quarters of
2018
ended on
July 1, 2018
and
September 30, 2018
, respectively.
The accompanying consolidated financial statements include the accounts of the Company and its subsidiaries that are consolidated in accordance with U.S. GAAP. All intercompany balances and transactions have been eliminated.
The preparation of financial statements in conformity with U.S. GAAP requires the Company’s management to make assumptions and estimates that affect the reported amounts of assets and liabilities, disclosures of contingent assets and liabilities, if any, at the date of the consolidated financial statements, and the reported amounts of revenues and expenses during the reporting period. Significant estimates are made in the calculation and assessment of the following: impairment of goodwill, other intangible assets and tangible assets; income taxes; allowance for doubtful accounts and notes receivables; lease accounting estimates; contingencies; and stock-based compensation. On an ongoing basis, the Company evaluates its estimates based on historical experience, current conditions and various other assumptions that are believed to be reasonable under the circumstances. The Company adjusts such estimates and assumptions when facts and circumstances dictate. Actual results could differ from those estimates.
3.
Accounting Standards Adopted and Newly Issued Accounting Standards Not Yet Adopted
Accounting Standards Adopted in the Current Fiscal Year
In February 2016, the Financial Accounting Standards Board (“FASB”) issued guidance with respect to the accounting for leases, as codified in Accounting Standards Topic 842 (“ASC 842”). The guidance is intended to improve financial reporting of leasing transactions by requiring entities that lease assets to recognize assets and liabilities for the rights and obligations created by leases, as well as by requiring additional disclosures related to an entity's leasing activities. The Company adopted this change in accounting principle as of the first day of the first fiscal quarter of 2019 using the modified retrospective method. Accordingly, financial information for periods prior to the date of initial application has not been adjusted. The Company has elected the package of practical expedients for adoption that permitted the Company not to reassess its prior conclusions regarding lease identification, lease classification and initial direct costs. The Company also elected a short-term lease exception policy and an accounting policy to not separate non-lease components from lease components. The Company did not elect to use an allowable expedient that permitted the use of hindsight in performing evaluations of its leases.
Upon adoption of ASC 842, the Company recognized operating lease obligations of
$
453.0
million
, which represented the present value of the remaining minimum lease payments, discounted using the Company's incremental borrowing rate. The Company recognized operating lease right-of-use assets of
$
395.6
million
. The Company recognized an adjustment to retained earnings upon adoption of
$
5.0
million
, net of tax of
$
1.7
million
, primarily related to an impairment resulting from an unfavorable differential between lease payments to be made and sublease rentals to be received on certain leases. The
8
Table of Contents
Dine Brands Global, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (Continued)
3. Accounting Standards Adopted and Newly Issued Accounting Standards Not Yet Adopted (Continued)
remaining difference of
$
50.7
million
between the recognized operating lease obligation and the right-of-use assets related to the derecognition of certain assets and liabilities recorded in accordance with U.S. GAAP that had been applied prior to the adoption of ASC 842, primarily
$
43.3
million
of accrued rent payments. Lease-related reserves for lease incentives, closed restaurants and unfavorable leaseholds were also derecognized.
The accounting for the Company's existing finance (capital) leases upon adoption of ASC 842 remained substantially unchanged. Adoption of ASC 842 had no significant impact on the Company's cash flows from operations or its results of operations and did not impact any covenant related to the Company's long-term debt. The Company implemented internal controls necessary to ensure compliance with the accounting and disclosure requirements of ASC 842. See Note 5 for additional disclosures related to the Company's leasing activities.
Additional new accounting guidance became effective for the Company as of the beginning of fiscal 2019 that the Company reviewed and concluded was either not applicable to its operations or had no material effect on its consolidated financial statements in the current or future fiscal years.
Newly Issued Accounting Standards Not Yet Adopted
In June 2016, the FASB issued new guidance on the measurement of credit losses on financial instruments. The new guidance will replace the incurred loss methodology of recognizing credit losses on financial instruments that is currently required with a methodology that estimates the expected credit loss on financial instruments and reflects the net amount expected to be collected on the financial instrument. Application of the new guidance may result in the earlier recognition of credit losses as the new methodology will require entities to consider forward-looking information in addition to historical and current information used in assessing incurred losses. The Company will be required to adopt the new guidance on a modified retrospective basis beginning with its first fiscal quarter of 2020. The Company is currently in the process of developing the methodology and key assumptions it will use in estimating expected credit losses but has not yet quantified the impact of the new guidance on its consolidated financial statements and related disclosures.
In August 2018, the FASB issued guidance designed to improve the effectiveness of disclosures by removing, modifying and adding disclosures related to fair value measurements. The Company will be required to adopt the new guidance beginning with its first fiscal quarter of 2020; early adoption in any interim period after issuance of the new guidance is permitted. The Company is currently assessing the impact this guidance will have on its consolidated financial statements.
In August 2018, the FASB issued new guidance on the accounting for implementation costs incurred in a cloud computing arrangement that is a service contract. The guidance aligns the requirements for capitalizing implementation costs incurred in a hosting arrangement that is a service contract with existing guidance for capitalizing implementation cost incurred to develop or obtain internal-use software. The guidance also provides presentation and disclosure requirements for such capitalized costs. The Company will be required to adopt the new guidance beginning with its first fiscal quarter of 2020; early adoption in any interim period after issuance of the new guidance is permitted. The Company is currently assessing the impact this guidance will have on its consolidated financial statements.
The Company reviewed all other newly issued accounting pronouncements and concluded that they either are not applicable to the Company's operations or that no material effect is expected on the Company's financial statements when adoption is required in the future.
4.
Revenue Disclosures
Franchise revenue (which comprises most of the Company's revenues) and revenue from company-operated restaurants are recognized in accordance with current guidance for revenue recognition as codified in Accounting Standards Topic 606 (“ASC 606”). Under ASC 606, revenue is recognized upon transfer of control of promised services or goods to customers in an amount that reflects the consideration the Company expects to receive for those services or goods.
Franchising Activities
The Company owns, franchises and operates the Applebee's Neighborhood Grill & Bar
®
(“Applebee's”) concept in the casual dining category of the restaurant industry and the Company owns and franchises the International House of Pancakes
®
(“IHOP”) concept in the family dining category of the restaurant industry. The franchise arrangement for both brands is documented in the form of a franchise agreement and, in most cases, a development agreement. The franchise arrangement between the Company as the franchisor and the franchisee as the customer requires the Company to perform various activities to support the brands that do not directly transfer goods and services to the franchisee, but instead represent a single
9
Table of Contents
Dine Brands Global, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (Continued)
4. Revenue Disclosures (Continued)
performance obligation, which is the transfer of the franchise license. The intellectual property subject to the franchise license is symbolic intellectual property as it does not have significant standalone functionality, and substantially all the utility is derived from its association with the Company’s past or ongoing activities. The nature of the Company’s promise in granting the franchise license is to provide the franchisee with access to the respective brand’s symbolic intellectual property over the term of the license. The services provided by the Company are highly interrelated with the franchise license and as such are considered to represent a single performance obligation.
The transaction price in a standard franchise arrangement for both brands primarily consists of (a) initial franchise/development fees; (b) continuing franchise fees (royalties); and (c) advertising fees. Since the Company considers the licensing of the franchising right to be a single performance obligation, no allocation of the transaction price is required. All domestic IHOP franchise agreements require franchisees to purchase proprietary pancake and waffle dry mix from the Company.
The Company recognizes the primary components of the transaction price as follows:
•
Franchise and development fees are recognized as revenue ratably on a straight-line basis over the term of the franchise agreement commencing with the restaurant opening date. As these fees are typically received in cash at or near the beginning of the franchise term, the cash received is initially recorded as a contract liability until recognized as revenue over time;
•
The Company is entitled to royalties and advertising fees based on a percentage of the franchisee's gross sales as defined in the franchise agreement. Royalty and advertising revenue are recognized when the franchisee's reported sales occur. Depending on timing within a fiscal period, the recognition of revenue results in either what is considered a contract asset (unbilled receivable) or, once billed, accounts receivable, and are included in “receivables, net” in the Consolidated Balance Sheets.
•
Revenue from the sale of proprietary pancake and waffle dry mix is recognized in the period in which distributors ship the franchisee's order; recognition of revenue results in an accounts receivable included in “receivables, net” in the Consolidated Balance Sheets.
In determining the amount and timing of revenue from contracts with customers, the Company exercises significant judgment with respect to collectibility of the amount; however, the timing of recognition does not require significant judgments as it is based on either the term of the franchise agreement, the month of reported sales by the franchisee or the date of product shipment, none of which require estimation. The Company does not incur a significant amount of contract acquisition costs in conducting franchising activities. The Company's franchising arrangements do not contain a significant financing component.
Company Restaurant Revenue
Sales by company-operated restaurants are recognized when food and beverage items are sold. Company restaurant sales are reported net of sales taxes collected from guests that are remitted to the appropriate taxing authorities.
The following table disaggregates franchise revenue by major type for the three and
nine months ended September 30, 2019
and 2018:
Three Months Ended
Nine Months Ended
September 30,
September 30,
2019
2018
2019
2018
(In thousands)
Franchise Revenue:
Royalties
$
72,506
$
75,910
$
226,888
$
229,162
Advertising fees
67,514
71,016
211,882
193,557
Pancake and waffle dry mix sales and other
13,201
12,541
40,158
37,809
Franchise and development fees
2,979
2,611
8,866
8,804
Total franchise revenue
$
156,200
$
162,078
$
487,794
$
469,332
Accounts receivable from franchisees as of
September 30, 2019
and December 31, 2018 were
$
59.5
million
(net of allowance of
$
1.0
million
) and
$
62.6
million
(net of allowance of
$
4.6
million
), respectively, and were included in receivables, net in the Consolidated Balance Sheets.
10
Table of Contents
Dine Brands Global, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (Continued)
4. Revenue Disclosures (Continued)
Changes in the Company's contract liability for deferred franchise and development fees during the
nine months ended September 30, 2019
are as follows:
Deferred Franchise Revenue (short- and long-term)
(In thousands)
Balance at December 31, 2018
$
74,695
Recognized as revenue during the nine months ended September 30, 2019
(
8,385
)
Fees deferred during the nine months ended September 30, 2019
2,015
Balance at September 30, 2019
$
68,325
The balance of deferred revenue as of
September 30, 2019
is expected to be recognized as follows:
(In thousands)
Remainder of 2019
$
2,250
2020
10,197
2021
7,832
2022
7,310
2023
6,739
2024
6,050
Thereafter
27,947
Total
$
68,325
5.
Lease Disclosures
The Company engages in leasing activity as both a lessee and a lessor. The majority of the Company's lease portfolio originated when the Company was actively involved in the development and financing of IHOP restaurants prior to the franchising of the restaurant to the franchisee. This activity included the Company's purchase or leasing of the site on which the restaurant was located and subsequently leasing/subleasing the site to the franchisee. With a few exceptions, the Company ended this practice in 2003 and the Company's current lease activity is predominantly comprised of renewals of existing lease arrangements and exercises of options on existing lease arrangements.
The Company currently leases from third parties the real property on which approximately 600 IHOP franchisee-operated restaurants and
one
Applebee's franchisee-operated restaurant are located; the Company (as lessor) subleases the property to the franchisees that operate those restaurants. The Company also leases property it owns to the franchisees that operate approximately
60
IHOP restaurants and
one
Applebee's restaurant. The Company leases from third parties the real property on which
69
Applebee's company-operated restaurants are located. The Company also leases office space for its principal corporate office in Glendale, California and restaurant support centers in Kansas City, Missouri and Raleigh, North Carolina. The Company does not have a significant amount of non-real estate leases.
The Company's existing leases/subleases related to IHOP restaurants generally provided for an initial term of
20
to
25
years
, with most having one or more
five
-year renewal options. Leases related to Applebee's restaurants generally have an initial term of
10
to
20
years
, with renewal terms of five to
20
years
. Option periods were not included in determining liabilities and right-of-use assets related to operating leases. Approximately
200
of the Company's leases contain provisions requiring additional rent payments to the Company (as lessor) based on a percentage of restaurant sales. Approximately
250
of the Company's leases contain provisions requiring additional rent payments by the Company (as lessee) based on a percentage of restaurant sales.
The individual lease agreements do not provide information to determine the implicit interest rate in the agreements. The Company made significant judgments in determining the incremental borrowing rates that were used in calculating operating lease liabilities as of the adoption date. Due to the large number of leases, the Company applied a portfolio approach by grouping the leases based on the original lease term. The Company estimated the interest rate for each grouping primarily by
11
Dine Brands Global, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (Continued)
5. Lease Disclosures (Continued)
reference to (i) yield rates on debt issuances by companies of a similar credit rating as the Company; (ii) U.S. Treasury rates as of the adoption date; and (iii) adjustments for differences in years to maturity.
The Company's lease cost for the three and
nine months ended September 30, 2019
was as follows:
Three months ended September 30, 2019
Nine months ended September 30, 2019
Finance lease cost:
(In millions)
Amortization of right-of-use assets
$
1.3
4.0
Interest on lease liabilities
1.9
5.9
Operating lease cost
26.5
79.8
Variable lease cost
0.6
1.9
Short-term lease cost
0.0
0.0
Sublease income
(
26.5
)
(
81.9
)
Lease cost
$
3.8
9.7
Future minimum lease payments under noncancelable leases as lessee as of
September 30, 2019
were as follows:
Finance
Leases
Operating
Leases
(In millions)
2019 (remaining three months)
$
5.1
$
23.2
2020
20.1
95.9
2021
16.5
79.1
2022
14.7
71.3
2023
11.6
58.7
Thereafter
65.0
220.8
Total minimum lease payments
133.0
549.0
Less: interest/imputed interest
(
39.2
)
(
112.0
)
Total obligations
93.8
437.0
Less: current portion
(
12.5
)
(
67.8
)
Long-term lease obligations
$
81.3
$
369.2
The weighted average remaining lease term as of
September 30, 2019
was
8.6
years
for finance leases and
7.8
years
for operating leases. The weighted average discount rate as of
September 30, 2019
was
10.4
%
for finance leases and
5.8
%
for operating leases.
During the three and
nine months ended September 30, 2019
, the Company made the following cash payments for leases:
Three months ended September 30, 2019
Nine months ended September 30, 2019
(In millions)
Principal payments on finance lease obligations
$
3.4
$
10.3
Interest payments on finance lease obligations
$
1.9
$
5.9
Payments on operating leases
$
22.9
$
68.7
Variable lease payments
$
0.6
$
2.1
The Company's income from operating leases for the three and
nine months ended September 30, 2019
was as follows:
Three months ended September 30, 2019
Nine months ended September 30, 2019
(In millions)
Minimum lease payments
$
25.0
$
76.2
Variable lease income
2.5
8.5
Total operating lease income
$
27.5
$
84.7
12
Dine Brands Global, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (Continued)
5. Lease Disclosures (Continued)
Future minimum payments to be received as lessor under noncancelable operating leases as of
September 30, 2019
were as follows:
(In millions)
2019 (remaining three months)
$
26.5
2020
107.3
2021
101.4
2022
98.4
2023
94.1
Thereafter
293.7
Total minimum rents receivable
721.4
The Company's income from direct financing leases for the three and
nine months ended September 30, 2019
was as follows:
Three months ended September 30, 2019
Nine months ended September 30, 2019
(In millions)
Interest income
$
1.2
$
3.9
Variable lease income
0.2
1.0
Total operating lease income
$
1.4
$
4.9
Future minimum payments to be received as lessor under noncancelable direct financing leases as of
September 30, 2019
were as follows:
(In millions)
2019 (remaining three months)
$
3.9
2020
14.7
2021
11.6
2022
8.2
2023
3.6
Thereafter
3.8
Total minimum rents receivable
45.8
Less: unearned income
(
8.8
)
Total net investment in direct financing leases
37.0
Less: current portion
(
11.1
)
Long-term investment in direct financing leases
$
25.9
6.
Long-Term Debt
At
September 30, 2019
and December 31, 2018, long-term debt consisted of the following:
September 30, 2019
December 31, 2018
(In millions)
Series 2019-1 4.194% Fixed Rate Senior Secured Notes, Class A-2-I
$
700.0
$
—
Series 2019-1 4.723% Fixed Rate Senior Secured Notes, Class A-2-II
600.0
—
Series 2014-1 4.277% Fixed Rate Senior Secured Notes, Class A-2
—
1,283.8
Series 2018-1 Variable Funding Senior Notes Class A-1, variable interest rate of 4.93% at December 31, 2018
—
25.0
Class A-2-I and A-2-II (2019) and Class A-2 (2018) Note debt issuance costs
(
12.3
)
(
9.7
)
Long-term debt, net of debt issuance costs
1,287.7
1,299.1
Current portion of long-term debt
—
(
25.0
)
Long-term debt
$
1,287.7
$
1,274.1
13
Table of Contents
Dine Brands Global, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (Continued)
6. Long-Term Debt (Continued)
On June 5, 2019, Applebee’s Funding LLC and IHOP Funding LLC (the “Co-Issuers”), each a special purpose, wholly-owned indirect subsidiary of the Company, issued two tranches of fixed rate senior secured notes, the Series 2019-1
4.194
%
Fixed Rate Senior Secured Notes, Class A-2-I (“Class A-2-I Notes”) in an initial aggregate principal amount of
$
700
million
and the Series 2019-1
4.723
%
Fixed Rate Senior Secured Notes, Class A-2-II (“Class A-2-II Notes”) in an initial aggregate principal amount of
$
600
million
(the “Class A-2-II Notes” and, together with the Class A-2-I Notes, the “2019 Class A-2 Notes”). The 2019 Class A-2 Notes were issued pursuant to an offering exempt from registration under the Securities Act of 1933, as amended.
The Co-Issuers also replaced their existing revolving financing facility, the 2018-1 Variable Funding Senior Notes, Class A-1 (“2018-1 Class A-1 Notes”), with a new revolving financing facility, the 2019-1 Variable Funding Senior Notes, Class A-1 (the “2019 Class A-1 Notes”), on substantially the same terms as the 2018-1 Class A-1 Notes in order to conform the term of the 2019 Class A-1 Notes to the anticipated repayment dates for the 2019 Class A-2 Notes. The 2019 Class A-1 Notes and the 2019 Class A-2 Notes are referred to collectively herein as the “New Notes.”
The New Notes were issued in a securitization transaction pursuant to which substantially all of the domestic revenue-generating assets and domestic intellectual property, as further described below, held by the Co-Issuers and certain other special-purpose, wholly-owned indirect subsidiaries of the Company (the “Guarantors”) were pledged as collateral to secure the New Notes.
The Company used the majority of the net proceeds of the offering to repay the entire outstanding balance of approximately
$
1.28
billion
of Series 2014-1
4.277
%
Fixed Rate Senior Notes, Class A-2 (the “2014 Class A-2 Notes”). The Company used the remaining proceeds of the offering to pay for transactions costs associated with the securitization refinancing transaction and for general corporate purposes.
2019 Class A-2 Notes
The New Notes were issued under a Base Indenture, dated as of September 30, 2014, and amended and restated as of June 5, 2019 (the “Base Indenture”), and the related Series 2019-1 Supplement to the Base Indenture, dated June 5, 2019 (the “Series 2019-1 Supplement”), among the Co-Issuers and Citibank, N.A., as the trustee (in such capacity, the “Trustee”) and securities intermediary. The Base Indenture and the Series 2019-1 Supplement (collectively, the “Indenture”) will allow the Co-Issuers to issue additional series of notes in the future subject to certain conditions set forth therein.
The legal final maturity of the 2019 Class A-2 Notes is in June 2049, but rapid amortization will apply if the Class A-2-I Notes are not repaid by June 2024 (the “Class A-2-I Anticipated Repayment Date”) and for the Class A-2-II Notes if not repaid by June 2026 (the “Class A-2-II Anticipated Repayment Date”). If the Co-Issuers have not repaid or refinanced the Class A-2-I Notes by the Class A-2-I Anticipated Repayment Date or the Class A-2-II Notes by the Class A-2-II Anticipated Repayment Date, then additional interest will accrue on the Class A-2-I Notes and the Class A-2-II Notes, as applicable, at the greater of: (A)
5.0
%
and (B) the amount, if any, by which the sum of the following exceeds the applicable Series 2019-1 Class A-2 Note interest rate: (x) the yield to maturity (adjusted to a quarterly bond-equivalent basis) on the applicable anticipated repayment date of the United States Treasury Security having a term closest to 10 years plus (y)
5.0
%
, plus (z)
2.15
%
for the Series 2019-1 Class A-2-I Notes and
2.64
%
for the Series 2019-1 Class A-2-II Notes.
While the 2019 Class A-2 Notes are outstanding, payment of principal and interest is required to be made on the Class A-2 Notes on a quarterly basis. The payment of principal on the 2019 Class A-2 Notes may be suspended when the leverage ratio for the Company and its subsidiaries is less than or equal to 5.25x for the immediately preceding quarterly calculation date and no rapid amortization event has occurred and is continuing. As of September 30, 2019, the Company's leverage ratio was 4.65x; accordingly, no principal payment on the 2019 Class A-2 Notes will be required during the fourth quarter of 2019. Exceeding the leverage ratio of 5.25x does not violate any covenant related to the New Notes.
The Company may voluntarily repay the 2019 Class A-2 Notes at any time, however, if the Company repays the New Notes prior to certain dates it would be required to pay make-whole or call redemption premiums. As of September 30, 2019, the make-whole premium associated with voluntary prepayment of the Class A-2-I Notes was approximately
$
38
million
; this amount declines progressively each quarter to zero in June 2022. As of September 30, 2019, the make-whole premium associated with voluntary prepayment of the Class A-2-II Notes was approximately
$
67
million
; this amount declines progressively each quarter to zero in June 2024. In lieu of the applicable make-whole premiums above, a call redemption premium will be payable upon any redemption or refinancing in full of the New Notes at any time on or after the quarterly payment date in June 2022 and on or prior to the quarterly payment date in June 2023. The call redemption premium is the lesser of 101% times the outstanding principal amount of the Class A-2-II Notes, less the outstanding principal amount of the Class A-2-II, at the time of redemption or refinancing and the applicable make-whole premium otherwise payable on the Class A-2-II Notes.
14
Table of Contents
Dine Brands Global, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (Continued)
6. Long-Term Debt (Continued)
The Company would also be subject to a make-whole premium in the event of a mandatory prepayment required following a Rapid Amortization Event or certain asset dispositions. The mandatory make-whole premium requirements are considered derivatives embedded in the New Notes that must be bifurcated for separate valuation. The Company estimated the fair value of these derivatives to be immaterial as of June 30, 2019, based on the probability-weighted discounted cash flows associated with either event.
2019 Class A-1 Notes
The Co-Issuers also entered into a revolving financing facility, the 2019 Class A-1 Notes, that allows for drawings up to
$
225
million
of variable funding notes and the issuance of letters of credit. The 2019 Class A-1 Notes were issued under the Indenture. Drawings and certain additional terms related to the 2019 Class A-1 Notes are governed by the 2019 Class A-1 Note Purchase Agreement, dated June 5, 2019, among the Co-Issuers, certain special-purpose, wholly-owned indirect subsidiaries of the Company, each as a Guarantor, the Company, as manager, certain conduit investors, financial institutions and funding agents, and Barclays Bank PLC, as provider of letters credit, swingline lender and administrative agent (the “Purchase Agreement”).
The 2019 Class A-1 Notes are governed, in part, by the Purchase Agreement and by certain generally applicable terms contained in the Indenture. The applicable interest rate under the 2019 Class A-1 Notes depends on the type of borrowing by the Co-Issuers. The applicable interest rate for advances is generally calculated at a per annum rate equal to the commercial paper funding rate or one-, two-, three- or six-month Eurodollar Funding Rate, in either case, plus
2.15
%
. The applicable interest rate for swingline advances and unreimbursed draws on outstanding letters of credit is a per annum base rate equal to the sum of (a)
1.15
%
plus (b) the greatest of (i) the Prime Rate in effect from time to time, (ii) the Federal Funds Rate in effect from time to time plus
0.50
%
and (iii) the one-month Eurodollar Funding Rate plus
1.00
%
. There is no upfront fee for the 2019 Class A-1 Notes. There is a fee of 50 basis points on any unused portion of the revolving financing facility. Undrawn face amounts of outstanding letters of credit that are not cash collateralized accrue a fee of
2.15
%
per annum. It is anticipated that any principal and interest on the 2019 Class A-1 Notes will be repaid in full on or prior to the quarterly payment date in June 2024 (the “2019 Class A-1 Anticipated Repayment Date”), subject to two additional one-year extensions at the option of the Company upon the satisfaction of certain conditions.
The Company has not drawn on the 2019 Class A-1 Notes subsequent to their June 5, 2019, issuance. At September 30, 2019,
$
2.8
million
was pledged against the 2019 Class A-1 Notes for outstanding letters of credit, leaving
$
222.2
million
of 2019 Class A-1 Notes available for borrowing. The letters of credit are used primarily to satisfy insurance-related collateral requirements.
During the
nine months ended September 30, 2019
, the Company repaid
$
25.0
million
of 2018 Class A-1 Notes, representing the amount outstanding at December 31, 2018; the Company did not draw additional amounts of the 2018 Class A-1 Notes prior to their replacement with the 2019 Class A-1 Notes on June 5, 2019. The maximum amount of 2018 Class A-1 Notes outstanding during the
nine months ended September 30, 2019
was
$
25.0
million
and the weighted average interest rate on the 2018 Class A-1 Notes for the period outstanding was
4.88
%
.
Guarantee and Collateral Agreement
Under the Guarantee and Collateral Agreement, dated September 30, 2014, as amended and restated as of June 5, 2019, among the Guarantors in favor of the Trustee, the Guarantors guarantee the obligations of the Co-Issuers under the Indenture and related documents and secure the guarantee by granting a security interest in substantially all of their assets.
The New Notes are secured by a security interest in substantially all of the assets of the Co-Issuers and the Guarantors (collectively, the “Securitization Entities”). On the Closing Date, these assets (the “Securitized Assets”) generally included substantially all of the domestic revenue-generating assets of the Company and its subsidiaries, which principally consist of franchise agreements, area license agreements, development agreements, franchisee fee notes, equipment leases, agreements related to the domestic production of and the sale of pancake and waffle dry-mixes, owned and leased real property and intellectual property.
The New Notes are the obligations only of the Co-Issuers pursuant to the Indenture and are unconditionally and irrevocably guaranteed by the Guarantors pursuant to the Guarantee and Collateral Agreement. Except as described below, neither the Company nor any subsidiary of the Company, other than the Securitization Entities, will guarantee or in any way be liable for the obligations of the Co-Issuers under the Indenture or the New Notes.
15
Table of Contents
Dine Brands Global, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (Continued)
6. Long-Term Debt (Continued)
Management Agreement
Under the terms of the Management Agreement, dated September 30, 2014, as amended and restated as of September 5, 2018 and as further amended and restated as of June 5, 2019, among the Company, the Securitization Entities, Applebee’s Services, Inc., International House of Pancakes, LLC and the Trustee, the Company will act as the manager with respect to the Securitized Assets. The primary responsibilities of the manager will be to perform certain franchising, distribution, intellectual property and operational functions on behalf of the Securitization Entities with respect to the Securitized Assets pursuant to the Management Agreement. The manager will be entitled to the payment of the weekly management fee, as set forth in the Management Agreement and will be subject to the liabilities set forth in the Management Agreement.
The manager will manage and administer the Securitized Assets in accordance with the terms of the Management Agreement and, except as otherwise provided in the Management Agreement, the management standard set forth in the Management Agreement. Subject to limited exceptions set forth in the Management Agreement, the Management Agreement does not require the manager to expend or risk its funds or otherwise incur any financial liability in the performance of any of its rights or powers under the Management Agreement if the manager has reasonable grounds for believing that repayment of such funds or adequate indemnity against such risk or liability is not compensated by payment of the weekly management fee or is otherwise not reasonably assured or provided to it.
Subject to limited exceptions set forth in the Management Agreement, the manager will indemnify each Securitization Entity, the trustee and certain other parties, and their respective officers, directors, employees and agents for all claims, penalties, fines, forfeitures, losses, liabilities, obligations, damages, actions, suits and related costs and judgments and other costs, fees and reasonable expenses that any of them may incur as a result of (a) the failure of the manager to perform or observe its obligations under the Management Agreement, (b) the breach by the manager of any representation, warranty or covenant under the Management Agreement, or (c) the manager’s negligence, bad faith or willful misconduct in the performance of its duties under the Management Agreement.
Covenants and Restrictions
The New Notes are subject to a series of covenants and restrictions customary for transactions of this type, including: (i) that the Co-Issuers maintain specified reserve accounts to be used to make required payments in respect of the New Notes, (ii) provisions relating to optional and mandatory prepayments, and the related payment of specified amounts, including specified call redemption premiums in the case of Class A-2 Notes under certain circumstances; (iii) certain indemnification payments in the event, among other things, the transfers of the assets pledged as collateral for the New Notes are in stated ways defective or ineffective and (iv) covenants relating to recordkeeping, access to information and similar matters.
The New Notes are subject to customary rapid amortization events for similar types of financing, including events tied to our failure to maintain the stated debt service coverage ratio (“DSCR”), the sum of domestic retail sales for all restaurants being below certain levels on certain measurement dates, certain manager termination events, certain events of default and the failure to repay or refinance the New Notes on or before their respective Anticipated Repayment Dates. The New Notes are also subject to certain customary events of default, including events relating to non-payment of required interest, principal or other amounts due on or with respect to the Notes, failure of the Securitization Entities to maintain the stated DSCR, failure to comply with covenants within certain time frames, certain bankruptcy events, breaches of specified representations and warranties and certain judgments.
Failure to maintain a prescribed DSCR can trigger a Cash Flow Sweeping Event, A Rapid Amortization Event, a Manager Termination Event or a Default Event as described below. In a Cash Flow Sweeping Event, the Trustee is required to retain 50% of excess Cash Flow (as defined in the New Notes) in a restricted account. In a Rapid Amortization Event, all excess Cash Flow is retained and used to retire principal amounts of debt. Key DSCRs are as follows:
•
DSCR less than 1.75x - Cash Flow Sweeping Event
•
DSCR less than 1.20x - Rapid Amortization Event
•
Interest-only DSCR less than 1.20x - Manager Termination Event
•
Interest-only DSCR less than 1.10x - Default Event
The Company's DSCR for the reporting period ended
September 30, 2019
was 4.35x.
16
Table of Contents
Dine Brands Global, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (Continued)
6. Long-Term Debt (Continued)
Debt Issuance Costs
The Company incurred costs of approximately
$
12.9
million
in connection with the issuance of the 2019 Class A-2 Notes. These debt issuance costs are being amortized using the effective interest method over the estimated life of each tranche of the 2019 Class A-2 Notes. Amortization costs of
$
0.5
million
and
$
0.6
million
were included in interest expense for the three and nine months ended September 30, 2019, respectively. Unamortized debt issuance costs of
$
12.3
million
are reported as a direct reduction of the 2019 Class A-2 Notes in the Consolidated Balance Sheets at September 30, 2019.
The Company incurred costs of approximately
$
0.2
million
in connection with the replacement of the 2018-1 Class A-1 Notes with the 2019-1 Class A-1 Notes. These debt issuance costs have been added to the remaining unamortized costs of approximately
$
2.8
million
related to the 2018-1 Class A-1 Notes, the total of which costs is being amortized using the effective interest method over the estimated five-year life of the 2019-1 Class A-1 Notes. Amortization costs of
$
0.2
million
and
$
0.7
million
included in interest expense for the three and nine months ended September 30, 2019, respectively.
Unamortized debt issuance costs of
$
2.8
million
related to the 2019-1 Class A-1 Notes are reported as other long-term assets in the Consolidated Balance Sheets at September 30, 2019.
Loss on Extinguishment of Debt
In connection with the repayment of the 2014 Class A-2 Notes, the Company recognized a loss on extinguishment of debt of
$
8.3
million
, representing the remaining unamortized costs related to the 2014 Class A-2 Notes. Amortization costs of
$
1.4
million
associated with the 2014 Class A-2 Notes prior to their extinguishment on June 5, 2019, have been included in interest expense for the nine months ended September 30, 2019.
Debt Refinancing Costs
During the three months ended September 30, 2018, the Company explored opportunities related to possible refinancing of its long-term debt. On September 5, 2018, certain subsidiaries of the Company entered into the 2018-1 Class A-1 Notes that allowed for drawings of up to
$
225
million
of variable funding notes on a revolving basis and the issuance of letters of credit. In connection with issuance of the 2018-1 Class A-1 Notes, on September 5, 2018, the Company terminated the Note Purchase Agreement, dated September 30, 2014 (the “2014 Note Purchase Agreement”), related to the Series 2014-1 Class A-1 Notes (the “2014 Class A-1 Notes”) that were replaced by the 2018-1 Class A-1 Notes. In connection with the termination of the 2014 Note Purchase Agreement, the Company recognized as expense approximately
$
0.9
million
of remaining unamortized issuance costs associated with the 2014 Class A-1 Notes.
The Company incurred approximately
$
1.6
million
of costs in evaluating options with respect to refinancing its securitization debt. After completing the evaluation, the Company did not consummate a refinancing transaction and the entire
$
1.6
million
was charged to expense during the three months ended September 30, 2018.
The combined total related to these transactions of
$
2.5
million
is reported as “Debt refinancing costs” in the Consolidated Statements of Comprehensive Income for the three and nine months ended September 30, 2018.
For a description of the 2014 Class A-2 Notes and the 2018-1 Class A-1 Notes, refer to Note 8 of the Notes to Consolidated Financial Statements included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2018.
7.
Stockholders' Deficit
Dividends
During the
nine months ended September 30, 2019
, the Company paid dividends on common stock of
$
35.3
million
, representing a cash dividend of
$
0.63
per share declared in the fourth quarter of 2018, paid in January 2019, a cash dividend of
$
0.69
per share declared in the first quarter of 2019, paid in April 2019 and a cash dividend of
$
0.69
per share declared in the second quarter of 2019, paid in July 2019. On August 1, 2019, the Company's Board of Directors declared a third quarter 2019 cash dividend of
$
0.69
per share of common stock. This dividend was paid on October 4, 2019 to stockholders of record at the close of business on September 20, 2019. The Company reported dividends payable of
$
11.8
million at
September 30, 2019
.
17
Dine Brands Global, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (Continued)
7. Stockholders' Deficit (Continued)
Dividends declared and paid per share for the three and nine months ended September 30, 2019 and 2018 were as follows:
Three months ended September 30,
Nine months ended September 30,
2019
2018
2019
2018
Dividends declared per common share
$
0.69
$
0.63
$
2.07
$
1.89
Dividends paid per common share
$
0.69
$
0.63
$
2.01
$
2.23
Stock Repurchase Program
In February 2019, the Company’s Board of Directors approved a stock repurchase program authorizing the Company to repurchase up to $
200
million
of the Company’s common stock (the “2019 Repurchase Program”) on an opportunistic basis from time to time in the open market or in privately negotiated transactions based on business, market, applicable legal requirements and other considerations. The 2019 Repurchase Program, as approved by the Board of Directors, does not require the repurchase of a specific number of shares and can be terminated at any time.
In October 2015, the Company's Board of Directors approved a stock repurchase program authorizing the Company to repurchase up to
$
150
million
of its common stock (the “2015 Repurchase Program”) on an opportunistic basis from time to time in open market transactions and in privately negotiated transactions based on business, market, applicable legal requirements and other considerations. The 2015 Repurchase Program, as approved by the Board of Directors, did not require the repurchase of a specific number of shares and could be terminated at any time. In connection with the approval of the 2019 Repurchase Program, the Board of Directors terminated the 2015 Repurchase Program.
A summary of shares repurchased under the 2019 Repurchase Program and the 2015 Repurchase Program, during the three and
nine months ended September 30, 2019
and cumulatively, is as follows:
Shares
Cost of shares
(In millions)
2019 Repurchase Program:
Repurchased during the three months ended September 30, 2019
523,898
$
42.7
Repurchased during the nine months ended September 30, 2019
956,847
$
81.7
Cumulative (life-of-program) repurchases
956,847
$
81.7
Remaining dollar value of shares that may be repurchased
n/a
$
118.3
2015 Repurchase Program:
Repurchased during the three months ended September 30, 2019
—
$
—
Repurchased during the nine months ended September 30, 2019
110,499
$
8.4
Cumulative (life-of-program) repurchases
1,589,995
$
126.2
Remaining dollar value of shares that may be repurchased
n/a
n/a
Treasury Stock
Repurchases of the Company's common stock are included in treasury stock at the cost of shares repurchased plus any transaction costs. Treasury stock may be re-issued when stock options are exercised, when restricted stock awards are granted and when restricted stock units settle in stock upon vesting. The cost of treasury stock re-issued is determined using the first-in, first-out (“FIFO”) method. During the
nine months ended September 30, 2019
, the Company re-issued
260,474
shares of treasury stock at a total FIFO cost of
$
11.4
million
.
8.
Income Taxes
The Company's effective tax rate was
24.5
%
for the
nine months ended September 30, 2019
as compared to
32.1
%
for the
nine months ended September 30, 2018
.
T
he effective tax rate of
24.5
%
for the
nine months ended September 30, 2019
was lower than the rate of the prior comparable period primarily due to Internal Revenue Service (“IRS”) audit adjustments for tax years 2011 to 2013 recognized in the prior period.
18
Table of Contents
Dine Brands Global, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (Continued)
The total gross unrecognized tax benefit as of
September 30, 2019
and
December 31, 2018
was
$
5.6
million
and
$
5.2
million
, respectively, excluding interest, penalties and related tax benefits. The Company estimates the unrecognized tax benefit as of
September 30, 2019
may decrease over the upcoming 12 months by an amount up to
$
1.3
million
related to settlements with taxing authorities and the lapse of statutes of limitations. For the remaining liability, due to the uncertainties related to these tax matters, the Company is unable to make a reasonably reliable estimate as to when cash settlement with a taxing authority will occur.
As of
September 30, 2019
, accrued interest was
$
1.6
million
and accrued penalties were less than
$
0.1
million
, excluding any related income tax benefits. As of
December 31, 2018
, accrued interest was
$
1.1
million
and accrued penalties were less than
$
0.1
million
, excluding any related income tax benefits. The Company recognizes interest accrued related to unrecognized tax benefits and penalties as a component of its income tax provision recognized in its Consolidated Statements of Comprehensive Income.
The Company files federal income tax returns and the Company or one of its subsidiaries file income tax returns in various state and international jurisdictions. The IRS examination of tax years 2011 to 2013 concluded during the second quarter of 2019, and the Company received a refund of
$
13.3
million
, inclusive of interest income of
$
0.9
million
. With few exceptions, the Company is no longer subject to federal tax examinations by tax authorities for years before 2014 and state or non-United States tax examinations by tax authorities for years before 2011. The Company believes that adequate reserves have been provided related to all matters contained in the tax periods open to examination.
9.
Stock-Based Compensation
The following table summarizes the components of stock-based compensation expense included in general and administrative expenses in the Consolidated Statements of Comprehensive Income:
Three months ended September 30,
Nine months ended September 30,
2019
2018
2019
2018
(In millions)
Total stock-based compensation expense:
Equity classified awards expense
$
2.4
$
2.4
$
8.3
$
8.1
Liability classified awards expense
0.2
1.4
2.6
2.3
Total pre-tax stock-based compensation expense
2.6
3.8
10.9
10.4
Book income tax benefit
(
0.6
)
(
1.0
)
(
2.8
)
(
2.7
)
Total stock-based compensation expense, net of tax
$
2.0
$
2.8
$
8.1
$
7.7
As of
September 30, 2019
, total unrecognized compensation expense of
$
18.3
million
related to restricted stock and restricted stock units and
$
3.8
million
related to stock options are expected to be recognized over a weighted average period of
1.5
years
for restricted stock and restricted stock units and
1.5
years
for stock options.
Fair Value Assumptions
The Company granted
132,832
stock options during the
nine months ended September 30, 2019
for which the fair value was estimated using a Black-Scholes option pricing model.
The following summarizes the assumptions used in the Black-Scholes model:
Risk-free interest rate
2.5
%
Weighted average historical volatility
30.3
%
Dividend yield
2.8
%
Expected years until exercise
4.7
Weighted average fair value of options granted
$
21.93
19
Table of Contents
Dine Brands Global, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (Continued)
9. Stock-Based Compensation (Continued)
Equity Classified Awards - Stock Options
Stock option balances at
September 30, 2019
, and activity for the
nine months ended September 30, 2019
were as follows:
Shares
Weighted
Average
Exercise
Price
Weighted Average
Remaining
Contractual Term
(in Years)
Aggregate
Intrinsic
Value (in Millions)
Outstanding at December 31, 2018
1,439,708
$
63.21
Granted
132,832
98.97
Exercised
(
188,489
)
57.43
Expired
(
37,005
)
93.06
Forfeited
(
85,526
)
70.70
Outstanding at September 30, 2019
1,261,520
66.45
6.1
$
18.0
Vested at September 30, 2019 and Expected to Vest
1,169,198
67.19
6.0
$
16.0
Exercisable at September 30, 2019
578,235
$
77.25
3.7
$
4.0
The aggregate intrinsic value in the table above represents the total pre-tax intrinsic value (the difference between the closing stock price of the Company’s common stock on the last trading day of the
third quarter
of
2019
and the exercise price, multiplied by the number of in-the-money options) that would have been received by the option holders had all option holders exercised their options on
September 30, 2019
. The aggregate intrinsic value will change based on the fair market value of the Company’s common stock and the number of in-the-money options.
Equity Classified Awards - Restricted Stock and Restricted Stock Units
Outstanding balances as of
September 30, 2019
, and activity related to restricted stock and restricted stock units for the
nine months ended September 30, 2019
were as follows:
Restricted
Stock
Weighted
Average
Grant Date
Fair Value
Stock-Settled Restricted
Stock Units
Weighted
Average
Grant Date
Fair Value
Outstanding at December 31, 2018
267,242
$
63.35
374,529
$
31.05
Granted
73,591
97.27
19,994
97.22
Released
(
71,855
)
76.63
(
12,293
)
90.34
Forfeited
(
34,149
)
65.73
(
27,802
)
34.53
Outstanding at September 30, 2019
234,829
$
70.27
354,428
$
30.86
Liability Classified Awards - Cash-settled Restricted Stock Units
The Company has granted cash-settled restricted stock units to certain employees. These instruments are recorded as liabilities at fair value as of the respective period end.
Cash-Settled Restricted
Stock Units
Weighted
Average
Grant Date
Fair Value
Outstanding at December 31, 2018
53,766
$
79.07
Granted
20,734
75.34
Released
(
317
)
82.16
Forfeited
(
8,799
)
90.51
Outstanding at September 30, 2019
65,384
$
76.32
For the
three months ended September 30, 2019
and 2018, a credit of
$
0.2
million and an expense of
$
0.3
million, respectively, was included as stock-based compensation expense related to cash-settled restricted stock units. For the
nine months ended September 30, 2019
, and 2018, $
1.0
million and $
0.7
million, respectively, was included as stock-based compensation expense related to cash-settled restricted stock units.
20
Table of Contents
Dine Brands Global, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (Continued)
9. Stock-Based Compensation (Continued)
Liability Classified Awards - Long-Term Incentive Awards
The Company has granted cash long-term incentive awards (“LTIP awards”) to certain employees. Annual LTIP awards vest over a
three
-year period and are determined using multipliers from
0
%
to
200
%
of the target award based on (i) the total stockholder return of Dine Brands Global common stock compared to the total stockholder returns of a peer group of companies and (ii) the percentage increase in the Company's adjusted earnings per share (as defined in the applicable award agreement). The awards are considered stock-based compensation and are classified as liabilities measured at fair value as of the respective period end. For the
three months ended September 30, 2019
and 2018,
$
0.5
million
and
$
1.1
million
, respectively, were included in total stock-based compensation expense related to LTIP awards. For the
nine months ended September 30, 2019
and 2018,
$
1.7
million
and
$
1.6
million
, respectively, were included in total stock-based compensation expense related to LTIP awards. At
September 30, 2019
and
December 31, 2018
, liabilities of
$
2.9
million
and
$
2.4
million
, respectively, related to LTIP awards were included as part of accrued employee compensation and benefits in the Consolidated Balance Sheets.
10.
Segments
The Company identifies its reporting segments based on the organizational units used by management to monitor performance and make operating decisions. The Company currently has
five
operating segments: Applebee's franchise operations, Applebee's company-operated restaurant operations, IHOP franchise operations, rental operations and financing operations. The Company has
four
reportable segments: franchise operations, (an aggregation of Applebee's and IHOP franchise operations), company-operated restaurant operations, rental operations and financing operations. The Company considers these to be its reportable segments, regardless of whether any segment exceeds 10% of consolidated revenues, income before income tax provision or total assets.
As of
September 30, 2019
, the franchise operations segment consisted of (i)
1,735
restaurants operated by Applebee’s franchisees in the United States,
two
U.S. territories and
13
countries outside the United States and (ii)
1,836
restaurants operated by IHOP franchisees and area licensees in the United States,
three
U.S. territories and
12
countries outside the United States. Franchise operations revenue consists primarily of franchise royalty revenues, franchise advertising revenue, sales of proprietary products to franchisees (primarily pancake and waffle dry mixes for the IHOP restaurants), and franchise fees. Franchise operations expenses include advertising expenses, the cost of IHOP proprietary products, bad debt expense, franchisor contributions to marketing funds, pre-opening training expenses and other franchise-related costs.
Company restaurant sales are retail sales at
69
Applebee's company-operated restaurants. Company restaurant expenses are operating expenses at company-operated restaurants and include food, labor, utilities, rent and other restaurant operating costs.
Rental operations revenue includes revenue from operating leases and interest income from direct financing leases. Rental operations expenses are costs of operating leases and interest expense from finance leases on which the Company is the lessee.
Financing revenues primarily consist of interest income from the financing of IHOP equipment leases and franchise fees, sales of equipment associated with refranchised IHOP restaurants and interest income on Applebee's notes receivable from franchisees. Financing expenses are primarily the cost of restaurant equipment associated with refranchised IHOP restaurants.
Information on segments is as follows:
21
Table of Contents
Dine Brand Global, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (Continued)
10. Segments (Continued)
Three months ended September 30,
Nine months ended September 30,
2019
2018
2019
2018
(In millions)
Revenues from external customers:
Franchise operations
$
156.2
$
162.1
$
487.8
$
469.3
Rental operations
29.0
30.1
89.6
91.3
Company restaurants
30.5
—
100.0
—
Financing operations
1.7
1.9
5.3
6.1
Total
$
217.4
$
194.1
$
682.7
$
566.7
Interest expense:
Rental operations
$
1.8
$
2.3
$
6.1
$
7.0
Company restaurants
0.5
—
1.6
—
Corporate
15.2
15.4
45.2
46.1
Total
$
17.5
$
17.7
$
52.9
$
53.1
Depreciation and amortization:
Franchise operations
$
2.6
$
2.6
$
7.7
$
8.0
Rental operations
3.3
2.9
10.2
$
8.7
Company restaurants
1.6
—
4.7
—
Corporate
3.2
2.4
8.9
7.0
Total
$
10.7
$
7.9
$
31.5
$
23.7
Gross profit, by segment:
Franchise operations
$
81.6
$
83.7
$
254.0
$
226.2
Rental operations
6.4
7.1
21.4
22.9
Company restaurants
0.2
—
6.9
—
Financing operations
1.5
1.8
4.8
5.6
Total gross profit
89.7
92.6
287.1
254.7
Corporate and unallocated expenses, net
(
58.0
)
(
61.4
)
(
185.2
)
(
176.1
)
Income before income tax provision
$
31.7
$
31.2
$
101.9
$
78.6
22
Table of Contents
Dine Brands Global, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (Continued)
11.
Net Income per Share
The computation of the Company's basic and diluted net income per share is as follows:
Three months ended September 30,
Nine months ended September 30,
2019
2018
2019
2018
(In thousands, except per share data)
Numerator for basic and diluted income per common share:
Net income
$
23,917
$
23,587
$
76,950
$
53,373
Less: Net income allocated to unvested participating restricted stock
(
795
)
(
799
)
(
2,621
)
(
1,793
)
Net income available to common stockholders - basic
23,122
22,788
74,329
51,580
Effect of unvested participating restricted stock in two-class calculation
6
7
28
8
Net income available to common stockholders - diluted
$
23,128
$
22,795
$
74,357
$
51,588
Denominator:
Weighted average outstanding shares of common stock - basic
16,762
17,439
17,095
17,562
Dilutive effect of stock options
293
299
337
235
Weighted average outstanding shares of common stock - diluted
17,055
17,738
17,432
17,797
Net income per common share:
Basic
$
1.38
$
1.31
$
4.35
$
2.94
Diluted
$
1.36
$
1.29
$
4.27
$
2.90
12.
Fair Value Measurements
The Company does not have a material amount of financial assets or liabilities that are required under U.S. GAAP to be measured on a recurring basis at fair value. The Company is not a party to any material derivative financial instruments. The Company does not have a material amount of non-financial assets or non-financial liabilities that are required under U.S. GAAP to be measured at fair value on a recurring basis. The Company has not elected to use the fair value measurement option, as permitted under U.S. GAAP, for any assets or liabilities for which fair value measurement is not presently required.
The Company believes the fair values of cash equivalents, accounts receivable and accounts payable approximate their carrying amounts due to their short duration.
The fair values of the Company's 2019 Class A-2 Notes at
September 30, 2019
and the Company's 2014 Class A-2 Notes at
December 31, 2018
were as follows:
September 30, 2019
December 31, 2018
(In millions)
Face Value of Notes
$
1,300.0
$
1,283.8
Fair Value of Notes
$
1,336.6
$
1,280.9
The fair values were determined based on Level 2 inputs, including information gathered from brokers who trade in the Company’s 2019 Class A-2 Notes and traded in Company's 2014 Class A-2 Notes, as well as information on notes that are similar to those of the Company.
13.
Commitments and Contingencies
Litigation, Claims and Disputes
The Company is subject to various lawsuits, administrative proceedings, audits and claims arising in the ordinary course of business. Some of these lawsuits purport to be class actions and/or seek substantial damages. The Company is required under U.S. GAAP to record an accrual for litigation loss contingencies that are both probable and reasonably estimable. Legal fees and expenses associated with the defense of all of the Company's litigation are expensed as such fees and expenses are incurred. Management regularly assesses the Company's insurance coverage, analyzes litigation information with the Company's
23
Table of Contents
Dine Brands Global, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (Continued)
13. Commitments and Contingencies (Continued)
attorneys and evaluates the Company's loss experience in connection with pending legal proceedings. While the Company does not presently believe that any of the legal proceedings to which it is currently a party will ultimately have a material adverse impact on the Company, there can be no assurance that the Company will prevail in all the proceedings the Company is party to, or that the Company will not incur material losses from them.
Lease Guarantees
In connection with the sale of Applebee’s restaurants to franchisees, the Company has, in certain cases, guaranteed or has potential continuing liability for lease payments totaling
$
264.6
million
as of
September 30, 2019
. This amount represents the maximum potential liability for future payments under these leases. These leases have been assigned to the buyers and expire at the end of the respective lease terms, which range from
2019
through
2048
. Excluding unexercised option periods, the Company's potential liability for future payments under these leases is
$
41.2
million
. In the event of default, the indemnity and default clauses in the sale or assignment agreements govern the Company's ability to pursue and recover damages incurred.
14.
Restricted Cash
Current restricted cash of
$
36.7
million
at
September 30, 2019
primarily consisted of
$
33.0
million
of funds required to be held in trust in connection with the Company's securitized debt and
$
3.5
million
of funds from Applebee's franchisees pursuant to franchise agreements, usage of which was restricted to advertising activities. Current restricted cash of
$
48.5
million
at
December 31, 2018
primarily consisted of
$
42.3
million
of funds required to be held in trust in connection with the Company's securitized debt and
$
6.2
million
of funds from Applebee's franchisees pursuant to franchise agreements, usage of which was restricted to advertising activities.
Non-current restricted cash of
$
15.7
million
at
September 30, 2019
and
$
14.7
million
at
December 31, 2018
represents interest reserves required to be set aside for the duration of the Company's securitized debt.
24
Table of Contents
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
You should read the following Management's Discussion and Analysis of Financial Condition and Results of Operations (“MD&A”) in conjunction with the consolidated financial statements and the related notes that appear elsewhere in this report. Statements contained in this report may constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Please refer to the section of this report under the heading “Cautionary Statement Regarding Forward-Looking Statements” for more information.
Overview
The following discussion and analysis provides information which we believe is relevant to an assessment and understanding of our consolidated results of operations and financial condition. The discussion should be read in conjunction with the consolidated financial statements and the notes thereto included in Item 1 of Part I of this Quarterly Report and the audited consolidated financial statements and notes thereto and the MD&A contained in the Company’s Annual Report on Form 10-K for the fiscal year ended
December 31, 2018
. Except where the context indicates otherwise, the words “we,” “us,” “our,” “Dine Brands Global” and the “Company” refer to Dine Brands Global, Inc., together with its subsidiaries that are consolidated in accordance with United States generally accepted accounting principles (“U.S. GAAP”).
Through various subsidiaries, we own, franchise and operate the Applebee's Neighborhood Grill & Bar
®
(“Applebee's”) concept in the bar and grill segment within the casual dining category of the restaurant industry and we own and franchise the International House of Pancakes
®
(“IHOP”) concept in the family dining category of the restaurant industry. References herein to Applebee's
®
and IHOP
®
restaurants are to these two restaurant concepts, whether operated by franchisees, area licensees and their sub-licensees (collectively, “area licensees”) or by us. With over 3,600 restaurants combined, the substantial majority of which are franchised, we believe we are one of the largest full-service restaurant companies in the world. The June 17, 2019 issue of
Nation's Restaurant News
reported IHOP was the largest family dining concept and Applebee's was the second-largest casual dining concept in terms of 2018 United States system-wide sales.
We identify our business segments based on the organizational units used by management to monitor performance and make operating decisions. We currently have
five
operating segments: Applebee's franchise operations, Applebee's company-operated restaurant operations, IHOP franchise operations, rental operations and financing operations. We have four reportable segments: franchise operations (an aggregation of Applebee's and IHOP franchise operations), company-operated restaurant operations, rental operations and financing operations. We consider these to be our reportable segments, regardless of whether any segment exceeds 10% of consolidated revenues, income before income tax provision or total assets.
The financial tables appearing in Management's Discussion and Analysis present amounts in millions of dollars that are rounded from our consolidated financial statements presented in thousands of dollars. As a result, the tables may not foot or crossfoot due to rounding.
Key Financial Results
Three months ended September 30,
Favorable
(Unfavorable) Variance
Nine months ended September 30,
Favorable
(Unfavorable) Variance
2019
2018
2019
2018
(In millions, except per share data)
Income before income taxes
$
31.7
$
31.3
$
0.4
$
101.9
$
78.6
$
23.3
Income tax provision
(7.8
)
(7.7
)
(0.1
)
(25.0
)
(25.2
)
0.2
Net income
$
23.9
$
23.6
$
0.3
$
76.9
$
53.4
$
23.5
Effective tax rate
24.6
%
24.5
%
(0.1
)%
24.5
%
32.1
%
7.6
%
Net income per diluted share
$
1.36
$
1.29
$
0.07
$
4.27
$
2.90
$
1.37
% (decrease)
% (decrease)
Weighted average diluted shares
17.1
17.7
(3.9
)%
17.4
17.8
(2.1
)%
25
Table of Contents
The following table highlights the primary reasons for the increase in our income before income taxes for the three and
nine months ended September 30, 2019
compared to the same periods of 2018:
Favorable
(Unfavorable) Variance
Three months ended September 30, 2019
Nine months ended September 30, 2019
(In millions)
(Decrease) increase in gross profit:
Applebee's franchise operations
$
(3.1
)
$
24.3
IHOP franchise operations
1.0
3.5
Company restaurant operations
0.2
6.9
Rental/financing operations
(1.0
)
(2.3
)
Total gross profit (decrease) increase
(2.9
)
32.4
Decrease in General and Administrative (“G&A”) expenses
1.8
0.3
Loss on extinguishment of debt
—
(8.3
)
Decrease in debt refinancing costs
2.5
2.5
Other income and expense items
(1.0
)
(3.6
)
Increase in income before income taxes
$
0.4
$
23.3
Gross profit for the three months ended September 30, 2019 was lower compared to the same period of the prior year, primarily due to a decrease in the number of Applebee's franchise restaurants and a decrease in Applebee's domestic same-restaurant sales, partially offset by an increase in the number of IHOP franchise restaurants. Income before income taxes for the three months ended September 30, 2019 increased slightly compared to the same period of the prior year. Debt refinancing costs recognized in the third quarter of 2018 did not recur in the third quarter of 2019 and G&A expenses declined, both of which offset the decline in gross profit.
Gross profit for the
nine months ended September 30, 2019
increased compared to the same period of the prior year, primarily due to franchisor contributions to the Applebee’s National Advertising Fund (the “Applebee's NAF”) of $30.0 million we made during the nine months ended September 30, 2018 that did not recur in 2019. Income before income taxes for the nine months ended September 30, 2019 also increased, although the increase in gross profit was partially offset by a loss on extinguishment of debt incurred in connection with the successful refinancing of our long-term debt in the second quarter of 2019.
See
“Consolidated Results of Operations - Comparison of the Three and
Nine Months ended
September 30, 2019
and
2018
”
for additional discussion of the changes presented above.
Our effective income tax rate for the three months ended September 30, 2019 was consistent with the comparable period of 2018. Our effective income tax rate for the
nine months ended September 30, 2019
was lower than the comparable period of 2018. During the nine months ended September 30, 2018, we increased our tax provision by $5.7 million related to adjustments resulting from Internal Revenue Service (“IRS”) audits for tax years 2011 through 2013, which increased our effective tax rate for that period. Completion of the IRS audits for tax years 2011 through 2013 allowed us to accelerate the collection of certain tax benefits recognized in prior years. We received a cash refund of approximately $13.3 million, inclusive of interest income of $0.9 million, in the second quarter of 2019.
Our net income per diluted share for three months ended September 30, 2019 increased $0.07 per share, of which approximately $0.05 per share was due to a decrease in weighted average shares outstanding for the period. Our net income per diluted share for nine months ended September 30, 2019 increased $1.37 per share, of which approximately $0.09 per share was due to a decrease in weighted average shares outstanding for the period. The decreases in weighted shares outstanding were primarily due to shares repurchased pursuant to stock repurchase programs. See
“Liquidity and Capital Resources - Share Repurchases”
for details on our share repurchase programs.
Key Performance Indicators
In evaluating the performance of each restaurant concept, we consider the key performance indicators to be the system-wide sales percentage change, the percentage change in domestic system-wide same-restaurant sales (“domestic same-restaurant sales”), net franchise restaurant development and the change in effective restaurants. Changes in both domestic same-restaurant sales and in the number of Applebee's and IHOP restaurants will impact our system-wide retail sales that drive franchise royalty revenues. Restaurant development also impacts franchise revenues in the form of initial franchise fees and, in the case of IHOP restaurants, sales of proprietary pancake and waffle dry mix.
26
Table of Contents
Our key performance indicators for the three and
nine months ended September 30, 2019
were as follows:
Three months ended September 30, 2019
Nine months ended September 30, 2019
Applebee's
IHOP
Applebee's
IHOP
Sales percentage (decrease) increase
(3.8
)%
1.2
%
(2.7
)%
2.2
%
% (decrease) increase in domestic system-wide same-restaurant sales
(1.6
)%
0.03
%
(0.1
)%
1.1
%
Net franchise restaurant (reduction) development
(1)
(11
)
8
(33
)
5
Net (decrease) increase in total effective restaurants
(2)
(65
)
23
(78
)
25
________________________________________________
(1)
Franchise and area license restaurant openings, net of closings, during the three and nine months ended September 30, 2019.
(2)
Change in the weighted average number of franchise, area license and company-operated restaurants open during the three and nine months ended September 30, 2019, compared to the weighted average number of those open during the same periods of 2018.
The Applebee's sales percentage decreases for the three and nine months ended September 30, 2019 compared to the same periods of 2018 were due to a decrease in total effective restaurants caused by closures over the past 12 months and decreases in domestic same-restaurant sales during the respective periods. The IHOP sales percentage increases for the three and
nine months ended September 30, 2019
were due to an increase in total effective restaurants resulting from net restaurant development over the past 12 months and increases in domestic same-restaurant sales during the respective periods.
Domestic Same-Restaurant Sales
Applebee’s system-wide domestic same-restaurant sales
decreased
1.6%
for the
three months ended September 30, 2019
from the same period in 2018. The decrease was due to a decline in customer traffic that was partially offset by an increase in average customer check. The change in same-restaurant sales for the
three months ended September 30, 2019
was impacted by comparisons against significant increases in same-restaurant sales and traffic for the three months ended September 30, 2018, as well as by continuing competitive discounting within the casual dining segment.
In terms of combined results for the third quarters of both 2019 and 2018, Applebee's domestic same-restaurant sales have grown 6.1%, with increases in both average customer check and customer traffic. Our off-premise sales (to-go and delivery) increased 13.7% during the third quarter of 2019 compared to the third quarter of 2018 and comprised 12.2% of Applebee's sales mix for the third quarter of 2019.
Based on data from Black Box Intelligence, a restaurant sales reporting firm (“Black Box”), Applebee's decrease in same-restaurant sales was larger than that of the casual dining segment of the restaurant industry during the
three months ended September 30, 2019
. During that period, the casual dining segment also experienced a decrease in same-restaurant sales that was due to a decline in customer traffic that was partially offset by an increase in average customer check. While Applebee's increase in average customer check for the
three months ended September 30, 2019
was approximately the same as that of the casual dining segment, Applebee's decrease in traffic was larger than that of the casual dining segment.
27
Table of Contents
Applebee’s system-wide domestic same-restaurant sales
decreased
0.1%
for the
nine months ended September 30, 2019
from the same period in 2018. Off-premise sales increased 27.0% during the
nine months ended September 30, 2019
compared to the same period of 2018 and comprised 12.7% of Applebee's sales mix for the
nine months ended September 30, 2019
.
The decrease in system-wide domestic same-restaurant sales was due to a decline in customer traffic that was largely offset by an increase in average customer check. Based on data from Black Box, Applebee's decrease in same-restaurant sales was essentially the same as that of the casual dining segment of the restaurant industry for the
nine months ended September 30, 2019
. During that period, the casual dining segment experienced a decrease in same-restaurant sales that, like Applebee's, was due to a decline in customer traffic that was largely offset by an increase in average customer check. Applebee's increase in average customer check was larger than that of the casual dining segment during the
nine months ended September 30, 2019
, but Applebee's decline in customer traffic also was larger than that of the casual dining segment.
* Same-restaurant sales data includes area license restaurants beginning in 2019
IHOP’s system-wide domestic same-restaurant sales (including area license restaurants) were slightly positive for the
three months ended September 30, 2019
compared to the same period in 2018. This was due to an increase in average customer check that was effectively offset by a decline in customer traffic. The increase in average customer check was due in part to a favorable mix shift we believe was driven by successful promotional activity during the quarter. Our off-premise sales (to-go and delivery) increased 23.9% during the third quarter of 2019 compared to the third quarter of 2018 and comprised 9.3% of IHOP's sales mix for the third quarter of 2019.
Based on data from Black Box, the family dining segment of the restaurant industry experienced an increase in same-restaurant sales during the
three months ended September 30, 2019
of slightly less than 1% compared to the same period of the prior year, due to an increase in average customer check that was offset by a decrease in customer traffic. The IHOP increase in average customer check during the
three months ended September 30, 2019
was larger than that of that the family dining segment, but the IHOP decrease in customer traffic was also larger than that of that the family dining segment.
IHOP’s system-wide domestic same-restaurant sales
increased
1.1%
(including area license restaurants) for the
nine months ended September 30, 2019
from the same period in 2018. This growth was due to an increase in average customer check that was partially offset by a decline in customer traffic. The increase in average customer check was due in part to a favorable mix shift. Off-premise sales increased 36.4% during the
nine months ended September 30, 2019
compared to the same period of 2018 and comprised 9.4% of IHOP's sales mix for the
nine months ended September 30, 2019
.
Based on data from Black Box, the family dining segment of the restaurant industry also experienced an increase in same-restaurant sales during the
nine months ended September 30, 2019
, compared to the same period of the prior year, due to an increase in average customer check that was offset by a decrease in customer traffic. The IHOP increase in same-restaurant sales during the
nine months ended September 30, 2019
was larger than that of that the family dining segment because IHOP experienced a larger increase in customer check; both IHOP and the family dining segment experienced a similar decrease in customer traffic.
28
Table of Contents
Restaurant Data
The following table sets forth 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 period of the prior year. Sales at restaurants that are owned by franchisees and area licensees are not attributable to the Company and, as such, the percentage change in sales at Effective Restaurants is based on non-GAAP sales data. 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 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 plans for future development of additional restaurants as well as evaluation of current operations.
Three months ended September 30,
Nine months ended September 30,
2019
2018
2019
2018
Applebee's Restaurant Data
(Unaudited)
Effective Restaurants
(a)
Franchise
1,741
1,875
1,752
1,899
Company
69
—
69
—
Total
1,810
1,875
1,821
1,899
System-wide
(b)
Domestic sales percentage change
(c)
(3.8
)%
5.1
%
(2.7
)%
3.0
%
Domestic same-restaurant sales percentage change
(d)
(1.6
)%
7.7
%
(0.1
)%
5.5
%
Franchise
(b)
Domestic sales percentage change
(c)
(6.8
)%
5.1
%
(5.9
)%
3.0
%
Domestic same-restaurant sales percentage change
(d)
(1.7
)%
7.7
%
(0.2
)%
5.5
%
Average weekly domestic unit sales (in thousands)
$
45.0
$
44.8
$
47.7
$
46.7
IHOP Restaurant Data
Effective Restaurants
(a)
Franchise
1,667
1,640
1,660
1,628
Area license
158
162
156
163
Total
1,825
1,802
1,816
1,791
System-wide
(b)
Sales percentage change
(c)
1.2
%
3.9
%
2.2
%
3.6
%
Domestic same-restaurant sales percentage change, including area license restaurants
(d)
0.03
%
1.4
%
1.1
%
1.1
%
Domestic same-restaurant sales percentage change, excluding area license restaurants
(d)
0.03
%
1.2
%
1.0
%
1.0
%
Franchise
(b)
Sales percentage change
(c)
1.1
%
3.9
%
2.2
%
4.2
%
Domestic same-restaurant sales percentage change
(d)
0.03
%
1.2
%
1.0
%
1.0
%
Average weekly unit sales (in thousands)
$
35.7
$
35.9
$
36.5
$
36.4
Area License
(b)
Sales percentage change
(c)
2.4
%
3.7
%
2.4
%
1.7
%
29
Table of Contents
(a) “Effective Restaurants” are the weighted average number of restaurants open in each 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 consist of restaurants owned by franchisees and area licensees as well as those owned by the Company.
(b) “System-wide sales” are retail sales at 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 Applebee's restaurants. Sales at restaurants that are owned by franchisees and area licensees are not attributable to the Company. An increase in franchisees' reported sales will result in a corresponding increase in our royalty revenue, while a decrease in franchisees' reported sales will result in a corresponding 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 were as follows:
Three months ended September 30,
Nine months ended September 30,
2019
2018
2019
2018
Reported sales (in millions)
(Unaudited)
Applebee's domestic franchise restaurant sales
$
936.5
$
1,005.0
$
2,997.2
$
3,183.5
Applebee's company-operated restaurants
30.5
—
100.0
—
IHOP franchise restaurant sales
773.9
765.6
2,364.4
2,312.8
IHOP area license restaurant sales
71.1
69.4
217.2
212.2
Total
$
1,812.0
$
1,840.0
$
5,678.8
$
5,708.5
(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 fiscal period, for domestic restaurants that have been operated throughout both fiscal periods that are being compared and have been open for at least 18 months. Because of new restaurant openings and restaurant closures, the domestic restaurants open throughout both fiscal periods being compared may be different from period to period.
Restaurant Development Activity
Three months ended September 30,
Nine months ended September 30,
2019
2018
2019
2018
Applebee's
(Unaudited)
Summary - beginning of period:
Franchise
1,746
1,883
1,768
1,936
Company restaurants
69
—
69
—
Beginning of period
1,815
1,883
1,837
1,936
Franchise restaurants opened:
Domestic
—
1
—
2
International
—
—
1
3
Total franchise restaurants opened
—
1
1
5
Franchise restaurants closed:
Domestic
(9
)
(25
)
(26
)
(77
)
International
(2
)
(3
)
(8
)
(8
)
Total franchise restaurants closed
(11
)
(28
)
(34
)
(85
)
Net franchise restaurant reduction
(11
)
(27
)
(33
)
(80
)
Summary - end of period:
Franchise
1,735
1,856
1,735
1,856
Company restaurants
69
—
69
—
Total Applebee's restaurants, end of period
1,804
1,856
1,804
1,856
Domestic
1,667
1,707
1,667
1,707
International
137
149
137
149
30
Table of Contents
Restaurant Development Activity
Three months ended September 30,
Nine months ended September 30,
2019
2018
2019
2018
IHOP
Summary - beginning of period:
Franchise
1,669
1,640
1,669
1,622
Area license
159
165
162
164
Total IHOP restaurants, beginning of period
1,828
1,805
1,831
1,786
Franchise/area license restaurants opened:
Domestic franchise
8
10
23
32
Domestic area license
3
1
5
3
International franchise
7
6
9
14
Total franchise/area license restaurants opened
18
17
37
49
Franchise/area license restaurants closed:
Domestic franchise
(7
)
(4
)
(19
)
(10
)
Domestic area license
(1
)
(4
)
(6
)
(5
)
International franchise
(2
)
—
(7
)
(6
)
Total franchise/area license restaurants closed
(10
)
(8
)
(32
)
(21
)
Net franchise/area license restaurant development
8
9
5
28
Refranchised by the Company
—
—
—
1
Franchise restaurants reacquired by the Company
—
—
—
(1
)
Net franchise/area license restaurant development
8
9
5
28
Summary - end of period:
Franchise
1,675
1,652
1,675
1,652
Area license
161
162
161
162
Total IHOP restaurants, end of period
1,836
1,814
1,836
1,814
Domestic
1,708
1,691
1,708
1,691
International
128
123
128
123
For the full year of
2019
, we expect Applebee's franchisees to close between 30 and 40 net restaurants globally, the majority of which are expected to be domestic closures. IHOP franchisees and area licensees are projected to develop between 10 and 20 net new IHOP restaurants globally, the majority of which are expected to be domestic openings.
The actual number of openings may differ from both our expectations and development commitments. Historically, the actual number of restaurants developed in any given year has been less than the total number committed to be developed due to various factors, including economic conditions and franchisee noncompliance with development agreements. The timing of new restaurant openings also may be affected by various factors including weather-related and other construction delays, difficulties in obtaining timely regulatory approvals and the impact of currency fluctuations on our international franchisees. The actual number of closures also may differ from expectations. Our franchisees are independent businesses and decisions to close restaurants can be impacted by numerous factors, in addition to declines in same-restaurant sales, that are outside of our control, including but not limited to, franchisees' agreements with their landlords and lenders.
CONSOLIDATED RESULTS OF OPERATIONS
Comparison of the Three and
Nine Months ended
September 30, 2019
and
2018
Events Impacting Comparability of Financial Information
Acquisition of Franchise Restaurants
In December 2018, we acquired 69 Applebee's restaurants in North and South Carolina from a former Applebee's franchisee. While we currently intend to own and operate these restaurants for the near term, we will assess and monitor opportunities to refranchise these restaurants under favorable circumstances. We operated no restaurants of either brand during the three and nine months ended September 30, 2018.
31
Table of Contents
Franchisor Contributions to the Applebee’s NAF in 2018
We contributed $30.0 million to the Applebee's NAF during the nine months ended September 30, 2018, to mitigate the decline in franchisee contributions due to restaurant closures and the non-timely payment of advertising fees by certain franchisees. Our contributions to the Applebee's NAF ceased as of June 30, 2018.
Temporary Increase in Franchisee Contribution Rate to the Applebee's NAF
The contribution rate to the Applebee’s NAF for virtually all Applebee’s franchisees was 3.50% of their gross sales for the period from January 1, 2018 to June 30, 2018. Such franchisees agreed to an incremental temporary increase of 0.75% in the advertising contribution rate to 4.25%, effective July 1, 2018 to December 31, 2019. As a result, the advertising contribution rate for virtually all Applebee's franchisees was 4.25% during the nine months ended September 30, 2019, as compared to 3.50% during the first six months of 2018 and 4.25% for the third quarter of 2018. This increased advertising revenue by $15.2 million for the nine months ended September 30, 2019 compared to the same period on 2018; there was no impact on advertising revenue for the three months ended September 30, 2019 as the contribution rate was the same during the third quarters of each year.
In July 2019, such franchisees agreed to extend the temporary increase in the advertising contribution rate to 4.25% through December 31, 2020.
Financial Results
Revenue
Three months ended September 30,
Favorable
(Unfavorable) Variance
Nine months ended September 30,
Favorable
(Unfavorable) Variance
2019
2018
2019
2018
(In millions)
Franchise operations
$
156.2
$
162.1
$
(5.9
)
$
487.8
$
469.3
$
18.5
Rental operations
29.0
30.1
(1.1
)
89.6
91.3
(1.7
)
Company restaurant operations
30.5
—
30.5
100.0
—
100.0
Financing operations
1.7
1.9
(0.2
)
5.3
6.1
(0.8
)
Total revenue
$
217.4
$
194.1
$
23.3
$
682.7
$
566.7
$
116.0
Change vs. prior period
12.0
%
20.5
%
Total revenue for the three months ended September 30, 2019 increased compared with the same period of the prior year, primarily due to the operation of 69 Applebee's restaurant acquired in December 2018 and IHOP restaurant development over the past 12 months. These items were partially offset by the unfavorable impact on franchise royalty and advertising revenue of Applebee's restaurant closures and a 1.6% decline in Applebee's domestic same-restaurant sales as well as a decline in interest income in rental and financing operations.
Total revenue for the
nine months ended September 30, 2019
increased compared with the same periods of the prior year, primarily due to the operation of 69 Applebee's restaurant acquired in December 2018, the impact of a higher advertising contribution rate on Applebee's advertising revenue and IHOP restaurant development over the past 12 months. These items were partially offset by the unfavorable impact of Applebee's restaurant closures on franchise royalty and advertising revenue as well as a decline in interest income in rental and financing operations.
Gross Profit
Three months ended September 30,
Favorable
(Unfavorable) Variance
Nine months ended September 30,
Favorable
(Unfavorable) Variance
2019
2018
2019
2018
(In millions)
Franchise operations
$
81.6
$
83.7
$
(2.1
)
$
254.0
$
226.2
$
27.8
Rental operations
6.4
7.1
(0.7
)
21.4
22.9
(1.5
)
Company restaurant operations
0.2
—
0.2
6.9
—
6.9
Financing operations
1.5
1.8
(0.3
)
4.8
5.6
(0.8
)
Total gross profit
$
89.7
$
92.6
$
(2.9
)
$
287.1
$
254.7
$
32.4
Change vs. prior period
(3.1
)%
12.7
%
32
Table of Contents
Total gross profit for the three months ended September 30, 2019 decreased compared with the same period of the prior year, primarily due to a decrease in Applebee's franchise revenue because of restaurant closures and a 1.6% decline in domestic same-restaurant sales. Operation of 69 Applebee's restaurants had an unfavorable impact of $1.0 million on total gross profit for the three months ended September 30, 2019 as the gross profit of $0.2 million from operating the restaurants was more than offset by royalties of approximately $1.2 million that would have been recognized in franchise operations had the restaurants been franchisee-operated.
Total gross profit for the
nine months ended September 30, 2019
increased compared with the same period of the prior year, primarily due to a contribution of $30.0 million we made to the Applebee's NAF during the nine months ended September 30, 2018 that did not recur in 2019. Operation of 69 Applebee's restaurants favorably impacted total gross profit for the nine months ended September 30, 2019 by $3.0 million, as the gross profit of $6.9 million from operating the 69 restaurants was partially offset by royalties of approximately $3.9 million that would have been recognized in franchise operations had the restaurants been franchisee-operated. IHOP restaurant development over the past 12 months also contributed to the increase in gross profit.
Three months ended September 30,
Favorable
(Unfavorable) Variance
Nine months ended September 30,
Favorable
(Unfavorable) Variance
Franchise Operations
2019
2018
2019
2018
(In millions, except number of restaurants)
Effective Franchise Restaurants:
(1)
Applebee’s
1,741
1,875
(134
)
1,752
1,899
(147
)
IHOP
1,825
1,802
23
1,816
1,791
25
Franchise Revenues:
Applebee’s franchise fees
$
38.6
$
42.6
$
(4.0
)
$
123.3
$
127.6
$
(4.3
)
IHOP franchise fees
50.1
48.5
1.6
152.6
148.2
4.4
Advertising fees
67.5
71.0
(3.5
)
211.9
193.6
18.3
Total franchise revenues
156.2
162.1
(5.9
)
487.8
469.3
18.5
Franchise Expenses:
Applebee’s
0.4
1.2
0.8
2.1
30.7
28.6
IHOP
6.7
6.1
(0.6
)
19.8
18.9
(0.9
)
Advertising expenses
67.5
71.0
3.5
211.9
193.6
(18.3
)
Total franchise expenses
74.6
78.3
3.8
233.8
243.2
9.4
Franchise Gross Profit:
Applebee’s
38.2
41.3
(3.1
)
121.2
96.9
24.3
IHOP
43.4
42.4
1.0
132.8
129.3
3.5
Total franchise gross profit
$
81.6
$
83.7
$
(2.1
)
$
254.0
$
226.2
$
27.8
Gross profit as % of revenue
(2)
52.3
%
51.7
%
52.1
%
48.2
%
Gross profit as % of franchise fees
(2) (3)
92.0
%
92.0
%
92.1
%
82.0
%
_____________________________________________________
(1)
Effective Franchise Restaurants are the weighted average number of franchise and area license restaurants open in each fiscal period, adjusted to account for restaurants open for only a portion of the period.
(2)
Percentages calculated on actual amounts, not rounded amounts presented above.
(3)
From time to time, advertising fee revenue may be different from advertising expenses in a given accounting period. Over the long term, advertising activity should not generate gross profit or loss.
Applebee’s franchise fee revenue for the
three months ended September 30, 2019
decreased
9.3%
compared to the same period of the prior year. Approximately $2.0 million of the decrease was due to 134 fewer effective franchise restaurants in operation, the number of which declined due to our acquisition of 69 Applebee's restaurants in North and South Carolina from a former Applebee's franchisee in December 2018 and to restaurant closures by franchisees. A decrease of
1.7%
in domestic franchise same-restaurant sales and a decrease in revenue recognized upon cash collection also contributed to the decline in franchise revenue. Revenue that had been recognized upon cash collection during the three months ended September 30, 2018 did not recur during the three months ended September 30, 2019 as franchisee health improved.
33
Table of Contents
The decrease in Applebee's franchise expenses for the
three months ended September 30, 2019
compared with the same period of the prior year was primarily due to a decrease in bad debt expense.
IHOP franchise fee revenue for the
three months ended September 30, 2019
increased
3.3%
compared to the same period of the prior year, primarily due to an increase in franchise fees and restaurant development over the past twelve months. IHOP franchise expenses for the
three months ended September 30, 2019
increased slightly from the same period of the prior year primarily due to small increases in contributions to the IHOP NAF and bad debt expense.
Gross profit decreased for the
three months ended September 30, 2019
compared to the same period of the prior year, primarily due to the decrease in Applebee's franchise revenue.
Applebee’s franchise fee revenue for the
nine months ended September 30, 2019
decreased
3.3%
compared to the same period of the prior year. Revenue declined approximately $7.2 million due to 147 fewer effective franchise restaurants in operation during the period, the number of which declined due to restaurant closures by franchisees and to our acquisition of 69 Applebee's restaurants as noted above. Credits against royalties for delivery charges and a decrease in international royalty revenue also contributed to the decline in Applebee's franchise revenue. These decreases were partially offset by an improvement in revenue collectibility of $4.4 million as a result of favorable changes in franchisee health.
The significant decrease in Applebee's franchise expenses for the
nine months ended September 30, 2019
compared with the same period of the prior year was primarily due to a decrease of $30.0 million in franchisor contributions to the Applebee's NAF. Our franchisor contributions to the Applebee's NAF ceased as of June 30, 2018. This favorable item was partially offset by a $2.0 million decrease in bad debt recoveries that had taken place during the first nine months of 2018 but did not recur to the same degree in 2019. Applebee's bad debt expense was a net credit of $1.1 million during the
nine months ended September 30, 2019
compared to a net credit of $3.2 million during the
nine months ended September 30, 2018
.
IHOP franchise fee revenue for the
nine months ended September 30, 2019
increased
3.0%
compared to the same period of the prior year, primarily due to an increase in royalties and sales of pancake and waffle dry mix as result of net restaurant development over the past twelve months and a
1.1%
increase in domestic same-restaurant sales.
The IHOP franchise expenses for the
nine months ended September 30, 2019
decreased compared with the same period of the prior year, primarily due to a decrease in bad debt expense of $0.7 million, partially offset by an increase in purchases of pancake and waffle dry mix.
Gross profit, gross profit as a percentage of revenue and gross profit as a percentage of franchise fees increased for the
nine months ended September 30, 2019
compared to the same period of the prior year, primarily due to the $30.0 million franchisor contribution to the Applebee's NAF made during the comparable period of 2018 that did not recur in 2019, partially offset by a decrease in Applebee's bad debt recoveries.
Advertising revenue and expense for the
three months ended September 30, 2019
decreased compared to the same period of the prior year, primarily due to a decrease in revenue recognized upon cash collection of advertising fees from certain Applebee's franchisees, Applebee's restaurant closures and a decrease in Applebee's domestic same-restaurant sales, partially offset by IHOP net restaurant development over the past twelve months. Advertising revenue that had been recognized upon cash collection during the three months ended September 30, 2018 did not recur during the three months ended September 30, 2019 as franchisee health improved.
Advertising revenue and expense for the
nine months ended September 30, 2019
increased compared to the same period of the prior year, primarily due to an increase in the franchisee advertising contribution rate to the Applebee's NAF. As discussed under
“Events Impacting Comparability of Financial Information
,
”
virtually all domestic Applebee's franchisees agreed to an incremental temporary increase of 0.75% in the advertising contribution rate to 4.25% effective July 1, 2018. The rate increase was in effect for all nine months of 2019 as compared to only three months (July-September) of 2018. This change resulted in $15.2 million of the increase. In addition, advertising revenue and expense increased due to an improvement of franchisee collectibility of advertising fees from certain Applebee's franchisees, IHOP net restaurant development over the past twelve months and an increase in IHOP domestic franchise and area license same-restaurant sales, partially offset by the 147-unit decrease in the number of Applebee's effective restaurants noted above.
It is our accounting policy to recognize any deficiency or recovery of a previously recognized deficiency in advertising fee revenue compared to advertising expenditure in the fourth quarter of our fiscal year.
34
Table of Contents
Rental Operations
Three months ended September 30,
Favorable
(Unfavorable) Variance
Nine months ended September 30,
Favorable
(Unfavorable) Variance
2019
2018
2019
2018
(In millions)
Rental revenues
$
29.0
$
30.1
$
(1.1
)
$
89.6
$
91.3
$
(1.7
)
Total rental expenses
22.6
23.0
0.4
68.2
68.4
0.2
Rental operations gross profit
$
6.4
$
7.1
$
(0.7
)
$
21.4
$
22.9
$
(1.5
)
Gross profit as % of revenue
(1)
22.0
%
23.7
%
23.9
%
25.1
%
_____________________________________________________
(1)
Percentages calculated on actual amounts, not rounded amounts presented above.
Rental operations relate primarily to IHOP franchise restaurants. Rental income includes sublease revenue from operating leases and interest income from direct financing leases. Rental expenses are costs of prime operating leases and interest expense on prime financing leases.
Rental segment revenue for the
three months ended September 30, 2019
decreased as compared to the same period of the prior year primarily due to a progressive decline of $0.4 million in interest income as direct financing leases are repaid, an increase in credits for delivery charges and a decrease in rental income based on a percentage of franchisees' retail sales. Rental segment expenses for the
three months ended September 30, 2019
decreased as compared to the same period of the prior year primarily due to a $0.5 million decline in interest expense as finance lease obligations are repaid.
Rental segment revenue for the
nine months ended September 30, 2019
decreased as compared to the same period of the prior year primarily due to a progressive decline of $1.1 million in interest income as direct financing leases are repaid, a decrease in rental income based on a percentage of franchisees' retail sales and an increase in credits for delivery charges. Rental segment expenses for the
nine months ended September 30, 2019
were essentially unchanged from the same period of the prior year.
Company Restaurant Operations
As discussed above under
“Events Impacting Comparability of Financial Information,”
we acquired 69 Applebee’s restaurants in North Carolina and South Carolina in December 2018. We had no company-operated restaurants of either brand during the three and nine months ended September 30, 2018.
Financing Operations
Financing revenues primarily consist of interest income from the financing of IHOP equipment leases and franchise fees, sales of equipment associated with refranchised IHOP restaurants and interest income on Applebee's notes receivable from franchisees. Financing expenses are the cost of any restaurant equipment sold associated with refranchised IHOP restaurants.
Financing revenue and gross profit for the three and
nine months ended September 30, 2019
declined primarily due to decreases in interest income as note balances are repaid.
G&A Expenses
Three months ended September 30,
Favorable
(Unfavorable) Variance
Nine months ended September 30,
Favorable
(Unfavorable) Variance
2019
2018
2019
2018
(In millions)
$
38.9
$
40.8
$
1.8
$
121.1
$
121.4
$
0.3
G&A expenses for the
three months ended September 30, 2019
decreased
4.5%
compared to the same period of the prior year, primarily due to lower costs of incentive compensation, partially offset by increased depreciation on capitalized software projects and an increase in consumer research costs.
G&A expenses for the
nine months ended September 30, 2019
decreased slightly compared to the same period of the prior year, primarily due to an increase in software maintenance costs and depreciation on capitalized software projects, partially offset by decreases in travel and conference expenses and costs of professional services. The decrease in travel and conference costs partly was due to the timing of a franchisee conference that took place in the fourth quarter of 2019 as compared to the third quarter of 2018.
35
Table of Contents
Loss on Extinguishment of Debt
As discussed in additional detail under
“Liquidity and Capital Resources,”
on June 5, 2019, we repaid our outstanding long-term debt of $1.28 billion with an anticipated repayment date of September, 2021 (the “2014 Notes”) with proceeds from the issuance of new debt totaling $1.3 billion, comprised of tranches of $700 million and $600 million having anticipated repayment dates of June 2024 and June 2026, respectively. In connection with this transaction, we recognized a loss on extinguishment of debt of
$8.3 million
for the
nine months ended September 30, 2019
, representing the remaining unamortized issuance costs associated with the 2014 Notes.
Debt Refinancing Costs
During the three months ended September 30, 2018, we explored opportunities related to possible refinancing of our long-term debt. On September 5, 2018, certain subsidiaries of the Company entered into a financing facility that allows for drawings of up to $225 million of variable funding notes on a revolving basis and the issuance of letters of credit (the “2018 Variable Funding Notes”). In connection with issuance of the 2018 Variable Funding Notes, on September 5, 2018, we terminated the Note Purchase Agreement, dated September 30, 2014 (the “2014 Note Purchase Agreement”), related to the Series 2014-1 Class A-1 Notes (the “2014 Class A-1 Notes”) that were replaced by the 2018 Variable Funding Notes. In connection with the termination of the 2014 Note Purchase Agreement, we recognized as expense approximately $0.9 million of remaining unamortized issuance costs associated with the 2014 Class A-1 Notes.
We incurred approximately $1.6 million of costs in evaluating options with respect to refinancing our securitization debt. After completing the evaluation, we did not consummate a refinancing transaction and the entire $1.6 million was charged to expense during the three months ended September 30, 2018.
The combined total related to these transactions of $2.5 million is reported as “Debt refinancing costs” in the Consolidated Statements of Comprehensive Income (Loss) for the three and nine months ended September 30, 2018.
Other Income and Expense Items
Three months ended September 30,
Favorable
(Unfavorable) Variance
Nine months ended September 30,
Favorable
(Unfavorable) Variance
2019
2018
2019
2018
(In millions)
Interest expense, net
$
15.2
$
15.4
$
0.2
$
45.2
$
46.1
$
0.9
Amortization of intangible assets
2.9
2.5
(0.4
)
8.8
7.5
(1.3
)
Closure and impairment
0.2
0.2
0.1
0.6
0.1
(0.5
)
Loss (gain) on disposition of assets
0.7
(0.1
)
(0.8
)
1.2
(1.5
)
(2.7
)
Total
$
19.1
$
18.1
$
(1.0
)
$
55.8
$
52.2
$
(3.6
)
Interest expense, net
Interest expense, net for the three months ended September 30, 2019 was slightly lower compared to the same period of the prior year, primarily due to lower non-cash amortization of deferred financing costs. Interest expense, net for the
nine months ended September 30, 2019
was lower than the same periods of the prior year, primarily due to an increase in interest income and lower interest expense on borrowings under revolving credit facilities.
Amortization of intangible assets
Amortization of intangible assets for the three and
nine months ended September 30, 2019
increased compared to the same periods of the prior year due to amortization of reacquired franchise rights recognized in conjunction with the December 2018 acquisition of 69 Applebee's restaurants.
Closure and impairment
There were no individually significant closure and impairment charges during the three and
nine months ended September 30, 2019
and 2018.
36
Table of Contents
During the nine months ended September 30, 2019, we performed assessments to determine whether events or changes in circumstances have occurred that could indicate a potential impairment to our goodwill and indefinite-lived intangible assets. We considered, among other things, changes in our key performance indicators during the nine months ended September 30, 2019 and what, if any, impact that performance had on our long-term view of future trends in sales, operating expenses, overhead expenses, depreciation, capital expenditures and changes in working capital. We also considered the current market price of our common stock and the continuing impact of the Tax Cuts and Jobs Act of 2017. We concluded that an interim test for impairment was not necessary as of September 30, 2019. We also considered whether there were any indicators that the carrying value of tangible long-lived assets may not be recoverable. No significant indicators were noted.
Loss/gain on disposition of assets
During the three and nine months ended September 30, 2019, we recognized a loss on disposal of capitalized software of $0.8 million. During the nine months ended September 30, 2018, the sublease tenant of a property with lease terms favorable to the Company purchased the property, which allowed us to recognize a gain of $1.4 million on disposition of the favorable lease asset. Other than these items, there were no individually significant asset dispositions during the three and
nine months ended September 30, 2019
and 2018.
Income Taxes
Three months ended September 30,
Favorable
(Unfavorable) Variance
Nine months ended September 30,
Favorable
(Unfavorable) Variance
2019
2018
2019
2018
(In millions)
Income tax provision
$
7.8
$
7.7
(0.1
)
$
25.0
$
25.2
$
(0.2
)
Effective tax rate
24.6
%
24.5
%
(0.1
)%
24.5
%
32.1
%
7.6
%
Our income tax provision will vary from period to period for two reasons: a change in income before income taxes and a change in the effective tax rate. Changes in our income before income taxes were addressed in the preceding sections of
“Consolidated Results of Operations - Comparison of the Three and Nine Months Ended September 30, 2019 and 2018.”
Our effective tax rate for the three months ended September 30, 2019 was essentially the same as the rate for the three months ended September 30, 2018. However, our effective tax rate for the
nine months ended September 30, 2019
was lower than the rate of the comparable period of the prior year. During the second quarter of 2018, we increased our tax provision by $5.7 million related to adjustments resulting from IRS audits for tax years 2011 through 2013, which increased our effective tax rates for the nine months ended September 30, 2018. The IRS examination of tax years 2011 to 2013 concluded during the second quarter of 2019, and the Company received a refund of $13.3 million, inclusive of interest income of $0.9 million.
Liquidity and Capital Resources
On June 5, 2019, Applebee’s Funding LLC and IHOP Funding LLC (the “Co-Issuers”), each a special purpose, wholly-owned indirect subsidiary of the Company, issued two tranches of fixed rate senior secured notes, the Series 2019-1
4.194%
Fixed Rate Senior Secured Notes, Class A-2-I (“Class A-2-I Notes”) in an initial aggregate principal amount of
$700 million
and the Series 2019-1
4.723%
Fixed Rate Senior Secured Notes, Class A-2-II (“Class A-2-II Notes”) in an initial aggregate principal amount of
$600 million
(the “Class A-2-II Notes” and, together with the Class A-2-I Notes, the “2019 Class A-2 Notes”). The 2019 Class A-2 Notes were issued pursuant to an offering exempt from registration under the Securities Act of 1933, as amended.
The Co-Issuers also replaced their existing revolving financing facility, the 2018-1 Variable Funding Senior Notes, Class A-1 (“2018-1 Class A-1 Notes”), with a new revolving financing facility, the 2019-1 Variable Funding Senior Notes, Class A-1 (the “2019 Class A-1 Notes”), on substantially the same terms as the 2018-1 Class A-1 Notes in order to conform the term of the 2019 Class A-1 Notes to the anticipated repayment dates for the 2019 Class A-2 Notes. The 2019 Class A-1 Notes and the 2019 Class A-2 Notes are referred to collectively herein as the “New Notes.”
The New Notes were issued in a securitization transaction pursuant to which substantially all the domestic revenue-generating assets and domestic intellectual property held by the Co-Issuers and certain other special-purpose, wholly-owned indirect subsidiaries of the Company (the “Guarantors”) were pledged as collateral to secure the New Notes. See Note 8 - Long-Term Debt, of the Notes to Consolidated Financial Statements included in this report for additional information regarding the New Notes.
37
Table of Contents
We used the majority of the net proceeds of the offering to repay the entire outstanding balance of approximately $1.28 billion of Series 2014-1 4.277% Fixed Rate Senior Notes, Class A-2 (the “2014 Class A-2 Notes”). We used the remaining proceeds from the offering to pay for transaction costs associated with the securitization refinancing transaction and for general corporate purposes.
While the 2019 Class A-2 Notes are outstanding, payment of principal and interest is required to be made on the 2019 Class A-2 Notes on a quarterly basis. The payment of principal on the 2019 Class A-2 Notes may be suspended when the leverage ratio for the Company and its subsidiaries is less than or equal to 5.25x for the immediately preceding quarterly calculation date and no rapid amortization event has occurred and is continuing. As of September 30, 2019, the Company's leverage ratio was 4.65x; accordingly, no principal payment on the 2019 Class A-2 Notes will be required during the fourth quarter of 2019. Exceeding the leverage ratio of 5.25x does not violate any covenant related to the New Notes.
The New Notes are subject to customary rapid amortization events for similar types of financing, including events tied to our failure to maintain the stated debt service coverage ratio (“DSCR”). Failure to maintain a prescribed DSCR can trigger a Cash Flow Sweeping Event, A Rapid Amortization Event, a Manager Termination Event or a Default Event as described below. In a Cash Flow Sweeping Event, the Trustee is required to retain 50% of excess Cash Flow (as defined in the New Notes) in a restricted account. In a Rapid Amortization Event, all excess Cash Flow is retained and used to retire principal amounts of debt. Key DSCRs are as follows:
•
DSCR less than 1.75x - Cash Flow Sweeping Event
•
DSCR less than 1.20x - Rapid Amortization Event
•
Interest-only DSCR less than 1.20x - Manager Termination Event
•
Interest-only DSCR less than 1.10x - Default Event
Our DSCR for the reporting period ended
September 30, 2019
was 4.35x as compared to 4.43x for the reporting period ended June 30, 2019 (as revised). The DSCR for the reporting period ended June 30, 2019, previously reported as 5.40x, was revised to conform to the requirements of the indenture under which the New Notes were issued.
Use of Credit Facilities
We have not drawn on the 2019 Class A-1 Notes subsequent to their June 5, 2019, issuance. At September 30, 2019, $2.8 million was pledged against the 2019 Class A-1 Notes for outstanding letters of credit, leaving $222.2 million of 2019 Class A-1 Notes available for borrowing. The letters of credit are used primarily to satisfy insurance-related collateral requirements.
During the nine months ended September 30, 2019, we repaid $25.0 million of 2018 Class A-1 Notes, representing the amount outstanding at December 31, 2018; we did not draw additional amounts on the 2018 Class A-1 Notes prior to their replacement with the 2019 Class A-1 Notes on June 5, 2019. The maximum amount of 2018 Class A-1 Notes outstanding during the nine months ended September 30, 2019 was $25.0 million and the weighted average interest rate on the 2018 Class A-1 Notes for the period outstanding was 4.88%.
Debt Issuance Costs
We incurred costs of approximately $12.9 million in connection with the issuance of the 2019 Class A-2 Notes. These debt issuance costs are being amortized using the effective interest method over estimated life of each tranche of the 2019 Class A-2 Notes. Amortization costs of $0.5 million and $0.6 million were included in interest expense for the three and nine months ended September 30, 2019, respectively. Unamortized debt issuance costs of $12.3 million are reported as a direct reduction of the Class A-2 Notes in the Consolidated Balance Sheets.
We incurred costs of approximately $0.2 million in connection with the replacement of the 2018-1 Class A-1 Notes with the 2019-1 Class A-1 Notes. These debt issuance costs have been added to the remaining unamortized costs of approximately $2.8 million related to the 2018-1 Class A-1 Notes, the total of which costs is now being amortized using the effective interest method over the estimated five-year life of the 2019-1 Class A-1 Notes. Amortization of $0.2 million and $0.7 million were included in interest expense for the three and nine months ended September 30, 2019, respectively.
Unamortized debt issuance costs of $2.8 million related to the 2019-1 Class A-1 Notes are reported as other long-term assets in the Consolidated Balance Sheets at September 30, 2019.
38
Table of Contents
Loss on Extinguishment of Debt
In connection with the repayment of the 2014 Class A-2 Notes, the Company recognized a loss on extinguishment of debt of $8.3 million, representing the remaining unamortized costs related to the 2014 Class A-2 Notes. Prior to the extinguishment on June 5, 2019, amortization costs of $1.4 million associated with the 2014 Class A-2 Notes were included in interest expense for the nine months ended September 30, 2019.
Capital Allocation
Dividends
During the
nine months ended September 30, 2019
, we paid dividends on common stock of
$35.3 million
, representing a cash dividend of $0.63 per share declared in the fourth quarter of 2018, paid in January 2019 and cash dividends of $0.69 per share declared in the first and second quarters of 2019, paid in April 2019 and July 2019, respectively. On August 1, 2019, the Company's Board of Directors declared a third quarter 2019 cash dividend of
$0.69
per share of common stock. This dividend was paid on October 4, 2019 to stockholders of record at the close of business on September 20, 2019. We reported dividends payable of
$11.8 million
at
September 30, 2019
.
Share Repurchases
In February 2019, the Company’s Board of Directors approved a stock repurchase program authorizing the Company to repurchase up to $200 million of the Company’s common stock (the “2019 Repurchase Program”) on an opportunistic basis from time to time in the open market or in privately negotiated transactions based on business, market, applicable legal requirements and other considerations. The 2019 Repurchase Program, as approved by the Board of Directors, does not require the repurchase of a specific number of shares and can be terminated at any time.
In October 2015, the Company's Board of Directors approved a stock repurchase program authorizing the Company to repurchase up to $150 million of the Company's common stock (the “2015 Repurchase Program”) on an opportunistic basis from time to time in open market transactions and in privately negotiated transactions based on business, market, applicable legal requirements and other considerations. The 2015 Repurchase Program, as approved by the Board of Directors, did not require the repurchase of a specific number of shares and could be terminated at any time. In connection with the approval of the 2019 Repurchase Program, the Board of Directors terminated the 2015 Repurchase Program.
A summary of shares repurchased under the 2019 Repurchase Program and the 2015 Repurchase Program, during the three and nine months ended September 30, 2019 and cumulatively, is as follows:
Shares
Cost of shares
(In millions)
2019 Repurchase Program:
Repurchased during the three months ended September 30, 2019
523,898
$
42.7
Repurchased during the nine months ended September 30, 2019
956,847
$
81.7
Cumulative (life-of-program) repurchases
956,847
$
81.7
Remaining dollar value of shares that may be repurchased
n/a
$
118.3
2015 Repurchase Program:
Repurchased during the three months ended September 30, 2019
—
$
—
Repurchased during the nine months ended September 30, 2019
110,499
$
8.4
Cumulative (life-of-program) repurchases
1,589,995
$
126.2
Remaining dollar value of shares that may be repurchased
n/a
n/a
We evaluate dividend payments on common stock and repurchases of common stock within the context of our overall capital allocation strategy with our Board of Directors on an ongoing basis, giving consideration to our current and forecast earnings, financial condition, cash requirements and other factors.
From time to time, we also repurchase shares owned and tendered by employees to satisfy tax withholding obligations on the vesting of restricted stock awards. Shares are deemed purchased at the closing price of our common stock on the vesting date. See Part II, Item 2 for detail on all share repurchase activity during the third quarter of 2019.
39
Table of Contents
Cash Flows
In summary, our cash flows for the
nine months ended September 30, 2019
and
2018
were as follows:
Nine months ended September 30,
2019
2018
Variance
(In millions)
Net cash provided by operating activities
$
105.6
$
61.6
$
44.0
Net cash (used in) provided by investing activities
(4.0
)
3.4
(7.4
)
Net cash used in financing activities
(149.1
)
(68.9
)
(80.2
)
Net decrease in cash, cash equivalents and restricted cash
$
(47.5
)
$
(3.9
)
$
(43.6
)
Operating Activities
Cash provided by operating activities increased
$44.0 million
during the
nine months ended September 30, 2019
compared to the same period of the prior year. Our net income plus the non-cash reconciling items shown in our statements of cash flows (primarily depreciation, deferred taxes, stock-based compensation and loss on extinguishment of debt) increased
$39.0 million
from 2018. This change was primarily due to an increase in gross profit, a lower effective tax rate and a loss on extinguishment of debt that did not use cash, each of which was discussed in preceding sections of the MD&A. Additionally, net changes in working capital
used
cash of
$9.8 million
during the nine months ended September 30, 2019 compared to using cash of
$14.8 million
during the same period of the prior year. This favorable change of $5.0 million between years primarily resulted from a decrease in prepaid rent due to timing, partially offset by an increase in payments for income taxes. The increase of
$44.0 million
in cash provided by operating activities for the
nine months ended September 30, 2019
was due to the favorability of
$39.0 million
in net income plus non-cash reconciling items and the favorable change of $5.0 million in cash used by working capital changes.
Investing Activities
Investing activities used net cash of
$4.0 million
for the
nine months ended September 30, 2019
. Capital expenditures of
$13.4 million
and loans to franchisees of
$7.0 million
were partially offset by principal receipts from notes, equipment contracts and other long-term receivables of
$16.2 million
. Investing activities provided net cash of
$3.4 million
for the nine months ended September 30, 2018. The unfavorable change of
$7.4 million
was due to a balloon payment on a long-term receivable collected in 2018 that did not recur in 2019 and to an increase in capital expenditures during the
nine months ended September 30, 2019
compared to the same period of 2018.
Financing Activities
Financing activities used net cash of
$149.1 million
for the
nine months ended September 30, 2019
. As discussed above, we received proceeds of
$1.3 billion
from issuance of our 2019 Class A-2 Notes that were used to repay
$1.28 billion
of our 2014 Class A-2 Notes and to pay
$12.7 million
for costs associated with issuance of the New Notes. Other cash used in financing activities primarily consisted of repayments of 2018-1 Class A-1 Notes of
$25.0 million
, cash dividends paid on our common stock totaling
$35.3 million
, repurchases of our common stock totaling
$90.1 million
and repayments of finance lease obligations of
$10.3 million
. These financing outflows were partially offset by
a net cash inflow of approximately
$8.1 million
related to equity compensation awards
.
Financing activities used net cash of
$68.9 million
for the nine months ended September 30, 2018. The increase of
$80.2 million
in the net cash outflow for financing activities was primarily due to a
$62.2 million
increase in stock repurchases and a
$9.6 million
increase in debt issuance costs paid.
Cash and Cash Equivalents
At
September 30, 2019
, our cash and cash equivalents totaled
$100.5 million
, including
$43.9 million
of cash held for gift card programs and advertising funds. Additionally, our franchisor subsidiaries held a total of approximately
$30.0 million
in cash at September 30, 2019, to maintain certain net worth requirements under state franchise disclosure laws.
Based on our current level of operations, we believe that our cash flow from operations, available cash and available borrowing capacity under our 2019 Class A-2 Notes will be adequate to meet our liquidity needs for the next twelve months.
40
Table of Contents
Adjusted Free Cash Flow
We define “adjusted free cash flow” for a given period as cash provided by operating activities, plus receipts from notes and equipment contract receivables, less additions to property and equipment. Management uses this liquidity measure in its periodic assessment of, among other things, 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.
Adjusted free cash flow is a non-U.S. GAAP measure. This non-U.S. GAAP measure is not defined in the same manner by all companies and may not be comparable to other similarly titled measures of other companies. Non-U.S. GAAP measures should be considered in addition to, and not as a substitute for, the U.S. GAAP information contained within our financial statements. Reconciliation of the cash provided by operating activities to adjusted free cash flow is as follows:
Nine months ended September 30,
2019
2018
Variance
(In millions)
Cash flows provided by operating activities
$
105.6
$
61.6
$
44.0
Receipts from notes and equipment contracts receivable
8.6
12.0
(3.4
)
Additions to property and equipment
(13.4
)
(11.0
)
(2.4
)
Adjusted free cash flow
$
100.8
$
62.6
$
38.2
The increase in adjusted free cash flow for the
nine months ended September 30, 2019
compared to the same period of the prior year is primarily due to the increase in cash from operating activities discussed above.
Statement of Financial Position
As discussed in Note 3 - Accounting Standards Adopted and Newly Issued Accounting Standards Not Yet Adopted, in the Notes to Consolidated Financial Statements, we adopted the guidance as codified in ASC 842 with respect to accounting for leases. We adopted this change in accounting principle using the modified retrospective method as of the first day of our first fiscal quarter of 2019. Upon adoption of ASC 842, we recognized operating lease obligations of $453.0 million, which represented the present value of the remaining minimum lease payments, discounted using our incremental borrowing rate. We recognized operating lease right-of-use assets of $395.6 million and also recognized an adjustment to retained earnings upon adoption of $5.0 million, net of tax of $1.7 million, primarily related to an impairment resulting from an unfavorable differential between lease payments to be made and sublease rentals to be received on certain leases. The remaining difference of $50.7 million between the recognized operating lease obligation and right-of-use assets related to the derecognition of certain assets and liabilities that had been recorded in accordance with U.S. GAAP that had been applied prior to the adoption of ASC 842, primarily $43.3 million of accrued rent payments. Lease-related reserves for lease incentives, closed restaurants and unfavorable leaseholds were also derecognized. The accounting for our existing finance (capital) leases upon adoption of ASC 842 remained substantially unchanged. Adoption of ASC 842 had no significant impact on our cash flows from operations or our results of operations.
Off-Balance Sheet Arrangements
We have obligations for guarantees on certain franchisee lease agreements, as disclosed in Note 13 - Commitments and Contingencies, of Notes to Consolidated Financial Statements of Part I, Item 1 of this Form 10-Q. Other than such guarantees, we did not have any off-balance sheet arrangements, as defined in Item 303(a)(4) of SEC Regulation S-K as of
September 30, 2019
.
Contractual Obligations and Commitments
There were no material changes to the contractual obligations table as disclosed in our Annual Report on Form 10-K for the year ended
December 31, 2018
.
Critical Accounting Policies and Estimates
The preparation of financial statements in accordance with U.S. GAAP requires us to make estimates and assumptions affecting the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of net revenues and expenses in the reporting period. We base our estimates and assumptions on current facts, historical experience
41
Table of Contents
and various other factors that we believe to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities and the accrual of costs and expenses that are not readily apparent from other sources. We continually review the estimates and underlying assumptions to ensure they are appropriate for the circumstances. Accounting assumptions and estimates are inherently uncertain and actual results may differ materially from our estimates.
A summary of our critical accounting estimates is included in Management’s Discussion and Analysis of Financial Condition and Results of Operations contained in our Annual Report on Form 10-K for the year ended
December 31, 2018
. During the
nine months ended September 30, 2019
, there were no significant changes in our estimates and critical accounting policies, other than our accounting policy for leases, which changed because of the adoption of ASC 842 as discussed in Note 3 - Accounting Standards Adopted and Newly Issued Accounting Standards Not Yet Adopted, in the Notes to Consolidated Financial Statements.
Item 3. Quantitative and Qualitative Disclosures about Market Risk.
There were no material changes from the information contained in the Company’s Annual Report on Form 10-K for the year ended
December 31, 2018
.
Item 4. Controls and Procedures.
Disclosure Controls and Procedures.
The Company’s management, with the participation of the Company’s Chief Executive Officer and Chief Financial Officer, has evaluated the effectiveness of the Company’s disclosure controls and procedures (as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”)) as of the end of the period covered by this report. Based on such evaluation, the Company’s Chief Executive Officer and Chief Financial Officer have concluded that, as of the end of such period, the Company’s disclosure controls and procedures are effective at the reasonable assurance level.
Changes in Internal Control Over Financial Reporting.
There have been no changes in the Company’s internal control over financial reporting (as such term is defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) during the fiscal quarter to which this report relates that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.
42
Table of Contents
Part II. OTHER INFORMATION
Item 1. Legal Proceedings.
We are subject to various lawsuits, administrative proceedings, audits and claims arising in the ordinary course of business. Some of these lawsuits purport to be class actions and/or seek substantial damages. We are required to record an accrual for litigation loss contingencies that are both probable and reasonably estimable. Legal fees and expenses associated with the defense of all of our litigation are expensed as such fees and expenses are incurred. Management regularly assesses our insurance deductibles, analyzes litigation information with our attorneys and evaluates our loss experience in connection with pending legal proceedings. While we do not presently believe that any of the legal proceedings to which we are currently a party will ultimately have a material adverse impact on us, there can be no assurance that we will prevail in all the proceedings we are party to, or that we will not incur material losses from them.
Item 1A. Risk Factors.
There are no material changes from the risk factors set forth under Item 1A of Part I of the Company’s Annual Report on Form 10-K for the fiscal year ended
December 31, 2018
.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.
Purchases of Equity Securities by the Company
Period
Total number of
shares
purchased
Average price
paid per
share
Total number of
shares purchased as
part of publicly
announced plans or
programs (b)
Approximate dollar value of
shares that may yet be
purchased under the
plans or programs (b)
July 1, 2019 - July 28, 2019
(a)
90,142
$
94.76
87,999
$
152,700,000
July 29, 2019 - August 25, 2019
(a)
302,269
80.98
300,971
$
128,300,000
August 26, 2019 - September 29, 2019
(a)
135,515
74.11
134,928
$
118,300,000
527,926
$
81.57
523,898
$
118,300,000
(a)
These amounts include
2,143
shares owned and tendered by employees at an average price of
$95.99
per share during the fiscal month ended July 28, 2019,
1,298
shares owned and tendered by employees at an average price of
$75.63
per share during the fiscal month ended August 25, 2019 and
587
shares owned and tendered by employees at an average price of
$73.87
per share during the fiscal month ended September 29, 2019, to satisfy tax withholding obligations arising upon vesting of restricted stock awards. Shares so surrendered by the participants are repurchased by us pursuant to the terms of the plan under which the shares were issued and the applicable individual award agreements and not pursuant to publicly announced repurchase authorizations.
(b)
In February 2019, the Company’s Board of Directors approved the 2019 Repurchase Program authorizing the Company to repurchase up to $200 million of the Company's common stock. The 2019 Repurchase Program, as approved by the Board of Directors, does not require the repurchase of a specific number of shares and can be terminated at any time.
43
Table of Contents
Item 3. Defaults Upon Senior Securities.
None.
Item 4. Mine Safety Disclosures.
Not Applicable.
Item 5. Other Information.
None.
Item 6. Exhibits.
*31.1
Certification of Chief Executive Officer pursuant to Rule 13a-14(a) of the Securities Exchange Act of 1934, as amended.
*31.2
Certification of Chief Financial Officer pursuant to Rule 13a-14(a) of the Securities Exchange Act of 1934, as amended.
*32.1
Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.**
*32.2
Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.**
101.INS
XBRL Instance Document - the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document.
101.SCH
Inline XBRL Schema Document.***
101.CAL
Inline XBRL Calculation Linkbase Document.***
101.DEF
Inline XBRL Definition Linkbase Document.***
101.LAB
Inline XBRL Label Linkbase Document.***
101.PRE
Inline XBRL Presentation Linkbase Document.***
104
Cover page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101)
* Filed herewith.
**
The certifications attached as Exhibits 32.1 and 32.2 accompany this Quarterly Report pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 and shall not, except to the extent required by the Sarbanes-Oxley Act of 2002, be deemed filed by the Company for purposes of Section 18 of the Securities Exchange Act of 1934, as amended.
***
Pursuant to Rule 406T of Regulation S-T, the interactive data files on Exhibit 101 and 104 hereto are deemed not filed or part of a registration statement or prospectus for purposes of Section 11 or 12 of the Securities Act of 1933, as amended, are deemed not filed for purposes of Section 18 of the Securities and Exchange Act of 1934, as amended, and otherwise are not subject to liability under those sections.
44
Table of Contents
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.
Dine Brands Global, Inc.
(Registrant)
Dated:
30th day of October, 2019
By:
/s/ Stephen P. Joyce
Stephen P. Joyce
Chief Executive Officer
(Principal Executive Officer)
Dated:
30th day of October, 2019
By:
/s/ Thomas H. Song
Thomas H. Song
Chief Financial Officer
(Principal Financial Officer and Principal Accounting Officer)
45