Denny's
DENN
#7892
Rank
S$0.41 B
Marketcap
S$8.03
Share price
-0.16%
Change (1 day)
-14.53%
Change (1 year)

Denny's - 10-Q quarterly report FY


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

FORM 10-Q

(Mark one)

[ X ] Quarterly report pursuant to section 13 or 15(d) of the Securities
Exchange Act of 1934 for the quarterly period ended March 31, 1999 or

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

Commission file number 0-18051


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

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

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

(864) 597-8000
- --------------------------------------------------------------------------------

(Registrant's telephone number, including area code)


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

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

Yes [X] No [ ]

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

Yes [X] No [ ]

As of May 14, 1999, 40,025,207 shares of the registrant's Common Stock, par
value $0.01 per share, were outstanding.

1
PART I - FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

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


<TABLE>
<CAPTION>
SUCCESSOR COMPANY PREDECESSOR COMPANY
Quarter Twelve Weeks One Week
Ended Ended Ended
March 31, 1999 April 1, 1998 January 7, 1998
-------------- ------------- ---------------
<S> <C> <C> <C>
(In thousands, except per share amounts)
Revenue:
Company restaurant sales $ 398,831 $ 371,747 $ 31,986
Franchise and licensing revenue 17,804 13,996 1,629
----------- ----------- -----------
Total operating revenue 416,635 385,743 33,615
----------- ----------- -----------
Cost of company restaurant sales:
Product costs 109,632 98,700 8,638
Payroll and benefits 148,501 136,422 12,577
Occupancy 21,831 22,137 1,155
Other operating expenses 68,867 63,697 5,248
----------- ----------- -----------
Total costs of company restaurant sales 348,831 320,956 27,618
Franchise restaurant costs 10,025 6,660 983
General and administrative expenses 23,025 17,139 2,323
Amortization of reorganization value in excess of amounts
allocable to identifiable assets 34,734 34,272 --
Depreciation and other amortization 34,783 24,397 1,684
Gains on refranchising and other, net (3,174) (3,118) (7,653)
----------- ----------- -----------
Total operating costs and expenses 448,224 400,306 24,955
----------- ----------- -----------
Operating (loss) income (31,589) (14,563) 8,660
----------- ----------- -----------
Other expenses:
Interest expense, net (contractual interest for the
one week ended January 7, 1998 is $4,795) 29,276 26,668 2,669
Other nonoperating expenses (income), net 1,155 975 (313)
----------- ----------- -----------
Total other expenses, net 30,431 27,643 2,356
----------- ----------- -----------
(Loss) income before reorganization items and taxes (62,020) (42,206) 6,304
Reorganization items -- -- (714,207)
----------- ----------- -----------
(Loss) income before taxes (62,020) (42,206) 720,511
(Benefit from) provision for income taxes (340) 619 (13,829)
----------- ----------- -----------
(Loss) income from continuing operations (61,680) (42,825) 734,340
Discontinued operations:
Reorganization items of discontinued operations, net
of income tax provision of $7,509 -- -- 48,887
Loss from operations of discontinued operations, net
of applicable income tax benefit of: 1998 -- $0 -- (255) (1,154)
----------- ----------- -----------
(Loss) income before extraordinary items (61,680) (43,080) 782,073
Extraordinary items -- -- (612,845)
----------- ----------- -----------
Net (loss) income (61,680) (43,080) 1,394,918
Dividends on preferred stock -- -- (273)
----------- ----------- -----------
Net (loss) income applicable to common shareholders $ (61,680) $ (43,080) $ 1,394,645
=========== =========== ===========
</TABLE>

See accompanying notes

2
Advantica Restaurant Group, Inc
Statements of Consolidated Operations
(Unaudited)


<TABLE>
<CAPTION>
SUCCESSOR COMPANY PREDECESSOR COMPANY
Quarter Twelve Weeks One Week
Ended Ended Ended
March 31, 1999 April 1, 1998 January 7, 1998
-------------- ------------- ---------------
<S> <C> <C> <C>
(In thousands, except per share amounts)
Per share amounts applicable to common shareholders:
Basic earnings per share:
(Loss) income from continuing operations $ (1.54) $ (1.07) $ 17.30
(Loss) income from discontinued operations, net -- (.01) 1.13
--------- ---------- ----------
(Loss) income before extraordinary items (1.54) (1.08) 18.43
Extraordinary items -- -- 14.44
--------- ---------- ----------
Net (loss) income $ (1.54) $ (1.08) $ 32.87
========= ========== ==========

Average outstanding shares 40,020 40,000 42,434
========= ========== ==========

Diluted earnings per share:
(Loss) income from continuing operations $ (1.54) $ (1.07) $ 13.32
(Loss) income from discontinued operations, net -- (.01) 0.87
--------- ---------- ----------
(Loss) income before extraordinary items (1.54) (1.08) 14.19
Extraordinary items -- -- 11.11
--------- ---------- ----------
Net (loss) income $ (1.54) $ (1.08) $ 25.30
========= ========== ==========

Average outstanding shares and equivalent common shares,
unless antidilutive 40,020 40,000 55,132
========= ========== ==========
</TABLE>


See accompanying notes


3
Advantica Restaurant Group, Inc.
Consolidated Balance Sheets
(Unaudited)

<TABLE>
<CAPTION>
March 31, 1999 December 30, 1998
-------------- -----------------
<S> <C> <C>
(In thousands)
Assets
Current Assets:
Cash and cash equivalents $ 146,914 $ 224,768
Receivables, less allowance for doubtful accounts of:
1999 --$4,220; 1998 -- $4,316 19,749 18,461
Inventories 16,685 17,239
Other 16,309 15,860
Restricted investments securing in-substance defeased debt 19,025 19,025
---------- ----------
218,682 295,353
---------- ----------

Property 841,988 817,234
Less accumulated depreciation 152,675 123,921
---------- ----------
689,313 693,313
---------- ----------

Other Assets:
Reorganization value in excess of amounts allocable to
identifiable assets, net of accumulated amortization of:
1999 -- $174,533; 1998 -- $139,799 523,879 558,961
Other intangible assets, net of accumulated amortization of:
1999 -- $17,287; 1998 -- $14,202 225,220 217,587
Deferred financing costs, net 22,612 24,913
Other 36,561 39,360
Restricted investments securing in-substance defeased debt 158,802 156,721
---------- ----------
$1,875,069 $1,986,208
========== ==========


Liabilities
Current Liabilities:
Current maturities of notes and debentures $ 24,801 $ 17,835
Current maturities of capital lease obligations 17,455 17,654
Current maturities of in-substance defeased debt 12,183 12,183
Accounts payable 100,206 102,405
Accrued salaries and vacations 44,369 51,234
Accrued insurance 29,132 32,698
Accrued taxes 18,140 20,235
Accrued interest 28,264 44,837
Other 91,330 92,384
---------- ----------
365,880 391,465
---------- ----------
Long-Term Liabilities:
Notes and debentures, less current maturities 889,007 912,699
Capital lease obligations, less current maturities 82,305 76,740
In-substance defeased debt, less current maturities 164,576 166,579
Deferred income taxes 4,694 5,400
Liability for self-insured claims 43,215 44,442
Other noncurrent liabilities and deferred credits 151,028 152,839
---------- ----------
1,334,825 1,358,699
---------- ----------
Total liabilities 1,700,705 1,750,164
---------- ----------
Shareholders' Equity 174,364 236,044
---------- ----------
$1,875,069 $1,986,208
========== ==========
</TABLE>


See accompanying notes


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

<TABLE>
<CAPTION>
SUCCESSOR COMPANY PREDECESSOR COMPANY
Quarter Twelve Weeks One Week
Ended Ended Ended
March 31, 1999 April 1, 1998 January 7, 1998
-------------- ------------- ---------------
<S> <C> <C> <C>
(In thousands)

Cash Flows from Operating Activities:
Net (loss) income $ (61,680) $ (43,080) $ 1,394,918
Adjustments to reconcile net loss to cash flows from
operating activities:
Amortization of reorganization value in excess of
amounts allocable to identifiable assets 34,734 34,272 --
Depreciation and other amortization 34,783 24,397 1,684
Amortization of deferred gains (2,844) (3,146) (218)
Amortization of deferred financing costs 1,913 1,336 111
Deferred income tax benefit (750) (278) (13,856)
Gains on refranchising and other, net (3,174) (3,118) (7,653)
Equity in (income) loss from discontinued operations, net -- 255 (47,733)
Amortization of debt premium (3,739) -- --
Noncash reorganization items -- -- (714,550)
Extraordinary items -- -- (612,845)
Other (48) (1,965) (333)
Changes in Assets and Liabilities Net of Effects of
Acquisition and Dispositions:
Decrease (increase) in assets:
Receivables (38) 12,055 (2,054)
Inventories 417 (401) 237
Other current assets (1,135) (3,853) 2,457
Assets held for sale -- (9,656) 1,488
Other assets (774) 23,065 (1,049)
Increase (decrease) in liabilities:
Accounts payable (2,199) (12,311) (5,534)
Accrued salaries and vacations (6,864) (14,732) 6,199
Accrued taxes (2,103) (4,250) (894)
Other accrued liabilities (23,779) 3,904 9,562
Other noncurrent liabilities and deferred credits (124) 2,295 (1,302)
----------- ---------- ----------
Net cash flows (used in) from operating activities (37,749) 4,789 8,635
----------- ---------- ----------

Cash Flows from Investing Activities:
Purchase of property (12,698) (8,085) (1)
Acquisition of restaurant units (10,853) -- --
Proceeds from disposition of property 3,016 -- 7,255
(Advances to) receipts from discontinued operations, net -- (1,107) 647
Proceeds from sale of discontinued operation, net -- 379,457 --
Purchase of investments securing in-substance defeased
debt -- (201,713) --
Other long-term assets, net -- (1,611) --
----------- ---------- ----------
Net cash flows (used in) provided by investing activities (20,535) 166,941 7,901
----------- ---------- ----------
</TABLE>

See accompanying notes

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


<TABLE>
<CAPTION>
SUCCESSOR COMPANY PREDECESSOR COMPANY
Quarter Twelve Weeks One Week
Ended Ended Ended
March 31, 1999 April 1, 1998 January 7, 1998
-------------- ------------- ----------------
<S> <C> <C> <C>
(In thousands)
Cash Flows from Financing Activities:
Net borrowings under credit agreements $ 7,200 $ -- $ --
Long-term debt payments (26,420) (2,221) (6,891)
Deferred financing costs -- -- (4,971)
Debt transaction costs (350) -- --
----------- ----------- ----------
Net cash flows used in financing activities (19,570) (2,221) (11,862)
----------- ----------- ----------

Increase (decrease) in cash and cash equivalents (77,854) 169,509 4,674
Cash and Cash Equivalents at:
Beginning of period 224,768 58,753 54,079
----------- ----------- ----------
End of period $ 146,914 $ 228,262 $ 58,753
=========== =========== ==========
</TABLE>



See accompanying notes

6
ADVANTICA RESTAURANT GROUP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
MARCH 31, 1999
(UNAUDITED)

Note 1. GENERAL

Advantica Restaurant Group, Inc. ("Advantica" or, together with its subsidiaries
including precedessors, the "Company"), through its wholly-owned subsidiaries,
Denny's Holdings, Inc. and FRD Acquisition Co. ("FRD") (and their respective
subsidiaries), owns and operates the Denny's, Coco's, Carrows, and El Pollo Loco
restaurant brands. On April 1, 1998, the Company consummated the sale of
Flagstar Enterprises, Inc. ("FEI"), the wholly-owned subsidiary which had
operated Hardee's restaurants under licenses from Hardee's Food Systems. In
addition, on June 10, 1998, the Company consummated the sale of Quincy's
Restaurants, Inc. ("Quincy's"), the wholly-owned subsidiary which had operated
the Company's Quincy's Family Steakhouse restaurants.

The Statements of Consolidated Operations and Cash Flows presented herein have
been reclassified for the twelve weeks ended April 1, 1998 and the one week
ended January 7, 1998 to reflect FEI and Quincy's as discontinued operations in
accordance with Accounting Principles Board Opinion No. 30, "Reporting the
Results of Operations -- Reporting the Effects of Disposal of a Segment of a
Business, and Extraordinary, Unusual and Infrequently Occurring Events and
Transactions."

On January 7, 1998 (the "Effective Date"), Flagstar Companies, Inc. ("FCI") and
Flagstar Corporation ("Flagstar") emerged from proceedings under Chapter 11 of
Title 11 of the United States Code pursuant to FCI's and Flagstar's Amended
Joint Plan of Reorganization dated as of November 7, 1997 (the "Plan"). On the
Effective Date, Flagstar, a wholly-owned subsidiary of FCI, merged with and into
FCI, the surviving corporation, and FCI changed its name to Advantica Restaurant
Group, Inc. FCI's operating subsidiaries, Denny's Holdings, Inc. and FRD (and
their respective subsidiaries), did not file bankruptcy petitions and were not
parties to the above mentioned Chapter 11 proceedings.

The consolidated financial statements of Advantica and its subsidiaries included
herein are unaudited and include all adjustments management believes are
necessary for a fair presentation of the results of operations for such interim
periods. All such adjustments are of a normal and recurring nature. The interim
consolidated financial statements should be read in conjunction with the
Consolidated Financial Statements and notes thereto for the year ended December
30, 1998 and the related Management's Discussion and Analysis of Financial
Condition and Results of Operations, both of which are contained in the
Advantica Restaurant Group, Inc. 1998 Annual Report on Form 10-K. The results of
operations for the quarter ended March 31, 1999 are not necessarily indicative
of the results for the entire fiscal year ending December 29, 1999.

Certain prior year amounts have been reclassified to conform to the current year
presentation.

Note 2. FRESH START REPORTING

As of the Effective Date of the Plan, Advantica adopted fresh start reporting
pursuant to the guidance provided by the American Institute of Certified Public
Accountants' Statement of Position 90-7, "Financial Reporting By Entities In
Reorganization Under the Bankruptcy Code" ("SOP 90-7"). Fresh start reporting
assumes that a new reporting entity has been created and requires assets and
liabilities to be adjusted to their fair values as of the Effective Date in
conformity with the procedures specified by Accounting Principles Board Opinion
No. 16, "Business Combinations." In conjunction with the revaluation of assets
and liabilities, a reorganization value for the Company was determined which
generally approximated the fair value of the Company before considering debt and
approximated the amount a buyer would pay for the assets of the Company after
reorganization. Under fresh start reporting, the reorganization value of the
Company was allocated to the Company's assets and the portion of the
reorganization value which was not attributable to specific tangible or
identified intangible assets of the Company has been reported as "reorganization
value in excess of amounts allocable to identifiable assets, net of accumulated
amortization" in the accompanying Consolidated Balance Sheets. Advantica is
amortizing such amount over a five-year period. All financial statements for any
period subsequent to the Effective Date are referred to as

7
"Successor Company" statements, as they reflect the periods subsequent to the
implementation of fresh start reporting and are not comparable to the financial
statements for periods prior to the Effective Date.

The results of operations in the accompanying Statement of Operations for the
week ended January 7, 1998 reflect the results of operations prior to
Advantica's emergence from bankruptcy and the effects of fresh start reporting
adjustments. In this regard, the Statement of Operations reflects an
extraordinary gain on the discharge of certain debt as well as reorganization
items consisting primarily of gains and losses related to the adjustments of
assets and liabilities to fair value.

Subsequent to the first quarter of 1998, the Company substantially completed
valuation studies performed in connection with the revaluation of its assets and
liabilities in accordance with fresh start reporting.

Note 3. ACQUISITION

In March 1999, Denny's, Inc. ("Denny's"), a wholly-owned subsidiary of the
Company, purchased 30 operating restaurants in western New York from Perk
Development Corp., a former franchisee of Perkins Family Restaurants, L.P. The
acquisition of the units has been accounted for under the purchase method of
accounting. The purchase price of approximately $24.7 million, consisting of
cash of approximately $10.9 million and capital leases and other liabilities
assumed of approximately $13.8 million, exceeded the estimated fair value of the
restaurants' identifiable assets by approximately $9.5 million. Denny's took
possession of the restaurants on March 1, 1999. By March 8, 1999, 26 units were
opened as Company-owned restaurants and one unit was reopened as a refranchised
restaurant. The remaining units remained closed and are being evaluated for
ultimate reopening or disposition.

Note 4. REPURCHASE OF SENIOR NOTES

In March 1999, the Company repurchased $20 million aggregate principal amount of
its 11 1/4% Senior Notes due 2008 (the "Senior Notes") for approximately $20.8
million, including approximately $469,000 of accrued interest. The repurchase of
the notes resulted in an immaterial gain.

Note 5. NEW FRI-M CREDIT FACILITY

On May 14, 1999, FRI-M Corporation ("FRI-M"), a wholly-owned subsidiary of FRD,
and certain of its operating subsidiaries entered into a new credit agreement
with The Chase Manhattan Bank ("Chase") and Credit Lyonnais New York Branch
("Credit Lyonnais") and other lenders named therein and thereby established a
$70 million Senior Secured Credit Facility (the "New FRI-M Credit Facility") to
replace the bank facility previously in effect for the Company's Coco's and
Carrows operations (the "FRI-M Credit Facility") which was scheduled to mature
in August 1999. The New FRI-M Credit Facility, which is guaranteed by Advantica,
consists of a $30 million term loan and a $40 million revolving credit facility
and matures in May 2003.

Note 6. COMPREHENSIVE INCOME

The Company's comprehensive income for the quarter ended March 31, 1999, the
twelve weeks ended April 1, 1998, and the one week ended January 7, 1998 is as
follows:

<TABLE>
<CAPTION>
SUCCESSOR COMPANY PREDECESSOR COMPANY
Quarter Twelve Weeks One Week
Ended Ended Ended
March 31, 1999 April 1, 1998 January 7, 1998
-------------- ------------- ---------------
<S> <C> <C> <C>
(In thousands)
Net (loss) income, excluding adjustments for
reorganization and fresh start reporting $ (61,680) $ (43,080) $ (3,087)
Other comprehensive income:
Foreign currency translation adjustment (9) -- --
---------- ----------- ----------
Comprehensive income $ (61,689) $ (43,080) $ (3,087)
========== =========== ==========
</TABLE>

8
Note 7.  EARNINGS PER SHARE APPLICABLE TO COMMON SHAREHOLDERS

The following table sets forth the computation of basic and diluted loss per
share:


<TABLE>
<CAPTION>
SUCCESSOR COMPANY PREDECESSOR COMPANY
Quarter Twelve Weeks One Week
Ended Ended Ended
March 31, 1999 April 1, 1998 January 7, 1998
-------------- ------------- ---------------
<S> <C> <C> <C>
(In thousands, except per share amounts)
Numerator:
(Loss) income from continuing operations $ (61,680) $ (42,825) $ 734,340
Preferred stock dividends -- -- (273)
----------- ------------ ----------
Numerator for basic (loss) earnings per share --
(loss) income from continuing operations
available to common shareholders (61,680) (42,825) 734,067
----------- ------------ ----------
Effect of dilutive securities:
$2.25 Series A Cumulative Convertible
Exchangeable Preferred Stock -- -- 273
10% Convertible Junior Subordinated Debentures -- -- --
----------- ------------ ----------
-- -- 273
----------- ------------ ----------
Numerator for diluted (loss) earnings per share --
(loss) income from
continuing operations available to common shareholders
after assumed conversions $ (61,680) $ (42,825) $ 734,340
=========== ============ ==========

Denominator:
Denominator for basic earnings per share --
weighted average shares 40,020 40,000 42,434
----------- ------------ ----------
Effect of dilutive securities:
$2.25 Series A Cumulative Convertible
Exchangeable Preferred Stock -- -- 8,562
10% Convertible Junior Subordinated Debentures -- -- 4,136
----------- ------------ ----------
Dilutive potential common shares -- -- 12,698
----------- ------------ ----------
Denominator for diluted (loss) earnings per
share -- adjusted weighted average shares and
assumed conversions 40,020 40,000 55,132
=========== ============ ==========
Basic (loss) earnings per share from
continuing operations $ (1.54) $ (1.07) $ 17.30
=========== ============ ==========
Diluted (loss) earnings per share from
continuing operations $ (1.54) $ (1.07) $ 13.32
=========== ============ ==========
</TABLE>


The calculations of basic and diluted loss per share have been based on the
weighted average number of Company shares outstanding. Because of the loss from
continuing operations for the twelve weeks ended April 1, 1998 and the quarter
ended March 31, 1999, warrants and options of the Successor Company have been
omitted from the calculation of weighted average dilutive shares for those
periods.





9
Note 8.  SEGMENT INFORMATION

The Company operates four restaurant concepts -- Denny's, Coco's, Carrows and El
Pollo Loco -- and each concept is considered a reportable segment. The
"Corporate and other" segment consists primarily of corporate operations.

Advantica evaluates performance based on several factors, of which the primary
financial measure is business segment operating income before interest, taxes,
depreciation, amortization and charges for (recoveries of) restructuring and
impairment ("EBITDA as defined").


<TABLE>
<CAPTION>
Quarter Twelve Weeks One Week
Ended Ended Ended
March 31, 1999 April 1, 1998 January 7, 1998
-------------- ------------- ---------------
<S> <C> <C> <C>
(In millions)
REVENUE
Denny's $ 288.5 $ 254.2 $ 23.2
Coco's 54.8 60.5 4.9
Carrows 40.2 42.9 3.5
El Pollo Loco 32.4 28.1 2.0
Corporate and other 0.7 -- --
-------- -------- --------
Total consolidated revenue $ 416.6 $ 385.7 $ 33.6
======== ======== ========


EBITDA AS DEFINED
Denny's $ 35.6 $ 33.2 $ 11.1
Coco's 5.5 7.4 0.8
Carrows 2.5 4.4 --
El Pollo Loco 4.2 5.1 (0.1)
Corporate and other (9.9) (6.0) (1.5)
-------- -------- --------
Total consolidated EBITDA as defined 37.9 44.1 10.3
Depreciation and amortization expense (69.5) (58.7) (1.7)
Other charges:
Interest expense, net (29.3) (26.6) (2.6)

Other - net (1.1) (1.0) 0.3
Reorganization items -- -- 714.2
-------- ------- --------
Consolidated (loss) income from
continuing operations before income
taxes and extraordinary items $ (62.0) $ (42.2) $ 720.5
======== ======== ========
</TABLE>


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

The following discussion is intended to highlight significant changes in
financial position as of March 31, 1999 and the results of operations for the
quarter ended March 31, 1999 as compared to the twelve weeks ended April 1, 1998
and one week ended January 7, 1998. For purposes of providing a meaningful
comparison of the Company's quarterly operating performance, the following
discussion and presentation of the results of operations for the twelve weeks
ended April 1, 1998 and the one week ended January 7, 1998 will be combined and
referred to as the quarter ended April 1, 1998. Where appropriate, the impact of
the adoption of fresh start reporting on the results of operations during this
period will be separately disclosed.

The forward-looking statements included in Management's Discussion and Analysis
of Financial Condition and Results of Operations, which reflect management's
best judgment based on factors currently known, involve risks, uncertainties,
and other factors which may cause the actual performance of Advantica and its
subsidiaries, and underlying concepts to be

10
materially different from the performance indicated or implied by such
statements. Such factors include, among others: competitive pressures from
within the restaurant industry; the level of success of the Company's operating
initiatives and advertising and promotional efforts, including the initiatives
and efforts specifically mentioned herein; the ability of the Company to
mitigate the impact of the Year 2000 issue successfully; adverse publicity;
changes in business strategy or development plans; terms and availability of
capital; regional weather conditions; overall changes in the general economy,
particularly at the retail level; and other factors included in the discussion
below, or in the Management's Discussion and Analysis of Financial Condition and
Result of Operations and in Exhibit 99 to the Company's Annual Report on Form
10-K for the period ended December 30, 1998.

RESULTS OF OPERATIONS

QUARTER ENDED MARCH 31, 1999 COMPARED TO QUARTER ENDED APRIL 1, 1998

The Company's CONSOLIDATED REVENUE for the first quarter of 1999 decreased $2.7
million (0.6%) compared with the 1998 comparable quarter. Company restaurant
sales decreased $4.9 million primarily due to a net decrease in Company-owned
restaurants, partially offset by higher sales in Denny's and El Pollo Loco
("EPL"). Franchisee and licensing revenue increased $2.2 million, primarily
attributable to a 118-unit increase in franchised and licensed units. Denny's
reported revenue increases, reflecting positive same-store sales growth and
increased franchise revenue in the quarter. EPL also reported growth in revenue
due to the addition of both Company-owned and franchised units and same-store
sales growth. The revenue growth at Denny's and EPL was offset, however, by
lower revenue at Coco's and Carrows, where fewer Company-owned units and lower
same-store sales resulted in 16.2% and 13.4% declines in revenue, respectively.

CONSOLIDATED OPERATING EXPENSES for the first quarter of 1999 increased $23.0
million (5.4%) compared to the 1998 comparable quarter. Excluding the impact of
a $7.6 million decrease in refranchising and real estate transaction gains,
operating expenses increased $15.4 million. This increase includes an $8.7
million increase in depreciation and other amortization over the prior year
quarter relating to the revaluation of assets and liabilities in accordance with
fresh start reporting. The revaluation was completed subsequent to the first
quarter of 1998 and resulted in an increase in depreciation and other
amortization expense being recorded in subsequent quarters. Product costs
increased $2.3 million primarily due to increased sales volumes at Denny's and
EPL coupled with slightly higher food costs related to promotions implemented
during the quarter. The increase in product costs is offset by the effect of a
net decrease of 49 Company-owned restaurants. General and administrative
expenses increased $3.6 million, primarily reflecting increased costs related to
the Company's Year 2000 remediation efforts and increased transition costs
related to the reopening of the acquired Perkins units in the current year
quarter. The comparability of general and administrative expenses is also
affected by the recognition of a $1.4 million insurance recovery in the prior
year quarter.

EBITDA AS DEFINED, which is defined by the Company as operating income before
depreciation, amortization and charges for restructuring and impairment, is a
key internal measure used to evaluate the amount of cash flow available for debt
repayment and funding of additional investments. EBITDA as defined is not a
measure defined by generally accepted accounting principles and should not be
considered as an alternative to net income or cash flow data prepared in
accordance with generally accepted accounting principles, or as a measure of a
company's profitability or liquidity. The Company's measure of EBITDA as defined
may not be comparable to similarly titled measures reported by other companies.

The Company's consolidated EBITDA as defined decreased $16.5 million (30.3%) in
the first quarter of 1999 as compared to the 1998 comparable quarter. This
decrease is a result of the factors noted in the preceding paragraphs, excluding
the increase in depreciation and other amortization.

CONSOLIDATED OPERATING INCOME for the first quarter of 1999 decreased $25.7
million compared to the 1998 comparable quarter as a result of the factors noted
above.

CONSOLIDATED INTEREST EXPENSE, NET, totaled $29.3 million during the first
quarter of 1999, remaining flat compared to the first quarter of 1998. Excluding
the impact of $3.5 million of interest expense allocated to discontinued
operations for the

11
prior year quarter, interest expense, net, decreased $3.4 million. This decrease
in interest expense, net, resulted from a $2.0 million increase in interest
income over the prior year quarter from interest earned on the remaining cash
proceeds from the sale of FEI and Quincy's and from the lower debt balances in
the current year quarter.

REORGANIZATION ITEMS recorded in the one week ended January 7, 1998 include
professional fees and other expenditures incurred by the Company in conjunction
with the reorganization as well as the impact of adjusting assets and
liabilities to fair value in accordance with SOP 90-7 as discussed in Note 2 to
the consolidated financial statements included herein.

The PROVISION FOR (BENEFIT FROM) INCOME TAXES from continuing operations for the
quarter ended March 31,1999 has been computed based on management's estimate of
the annual effective income tax rate applied to loss before taxes. The Company
recorded an income tax benefit reflecting an effective income tax rate of
approximately 0.5% for the quarter ended March 31, 1999 compared to an income
tax provision of approximately 1.5% for the twelve weeks ended April 1, 1998.
The benefit from income taxes from continuing operations for the one-week period
ended January 7, 1998 of approximately $13.8 million includes adjustments of
approximately $12.5 million of various tax accruals. The remaining benefit of
approximately $1.3 million relates to the tax effect of the revaluation of
certain Company assets and liabilities in accordance with fresh start
accounting.

The EXTRAORDINARY ITEM recorded in the one week ended January 7, 1998 relates to
the implementation of the Plan which resulted in the exchange of the Company's
Senior Subordinated Debentures and 10% Convertible Debentures previously
outstanding for 40 million shares of common stock of Advantica and warrants to
purchase an additional 4 million shares of Advantica common stock. The
difference between the carrying value of such debt (including principal, accrued
interest and deferred financing costs) and the fair value of the common stock
and warrants resulted in a gain on debt extinguishment of $612.8 million which
was recorded as an extraordinary item.

The Statements of Consolidated Operations and Cash Flows presented herein have
been reclassified for the twelve weeks ended April 1, 1998 and the one week
ended January 7, 1998 to reflect FEI and Quincy's as DISCONTINUED OPERATIONS in
accordance with Accounting Principles Board Opinion No. 30, "Reporting the
Results of Operations -- Reporting the Effects of Disposal of a Segment of a
Business, and Extraordinary, Unusual and Infrequently Occurring Events and
Transactions." Revenue and operating income of the discontinued operations for
the twelve weeks ended April 1, 1998 and the one week ended January 7, 1998 were
$162.4 million and $6.6 million and $12.7 million and $0.1 million,
respectively.

NET LOSS was $61.7 million for the quarter ended March 31, 1999 compared to net
income of $1.4 billion for the quarter ended April 1, 1998, primarily as a
result of the adoption of fresh start reporting and the extraordinary gain
recorded in the prior year quarter.



12
Restaurant Operations:

The table below summarizes restaurant unit activity for the quarter ended March
31, 1999.


<TABLE>
<CAPTION>
Ending Units Units Net Ending Ending
Units Opened/ Sold/ Units Units Units
12/30/98 Acquired Closed Refranchised 3/31/99 4/1/98
-------- -------- ------ ------------ ------- ------
<S> <C> <C> <C> <C> <C> <C>
Denny's
Company-owned units 878 26 (4) (6) 894 877
Franchised units 825 16 (7) 6 840 763
Licensed units 18 -- -- -- 18 18
------ ------ ------ ------ ------ ------
1,721 42 (11) -- 1,752 1,658

Coco's
Company-owned units 150 -- -- -- 150 176
Franchised units 31 2 -- -- 33 18
Licensed units 300 -- (2) -- 298 295
------ ------ ------ ------ ------ ------
481 2 (2) -- 481 489

Carrows
Company-owned units 123 -- (1) -- 122 139
Franchised units 26 -- -- -- 26 16
------ ------ ------ ------ ------ ------
149 -- (1) -- 148 155

El Pollo Loco
Company-owned units 100 1 -- 1 102 99
Franchised units 161 2 (1) (1) 161 148
Licensed units 4 -- -- -- 4 4
------ ------ ------ ------ ------ ------
265 3 (1) -- 267 251
------ ------ ------ ------ ------ ------
2,616 50 (18) -- 2,648 2,553
====== ====== ====== ====== ====== ======

</TABLE>

13
DENNY'S

<TABLE>
<CAPTION>
Quarter Ended %
March 31, 1999 April 1, 1998 Increase/(Decrease)
-------------- ------------- -------------------
<S> <C> <C> <C>
($ in millions, except average unit data)
U.S. systemwide sales $ 491.2 $ 456.0 7.7
========= ===========

Net company sales $ 275.3 $ 265.7 3.6
Franchise and licensing revenue 13.2 11.7 12.8
--------- -----------
Total revenue 288.5 277.4 4.0
--------- -----------
Operating expenses:
Amortization of reorganization value in excess of amounts
allocable to identifiable assets 20.2 18.2 11.0
Other 275.1 249.6 10.2
--------- -----------
Total operating expenses 295.3 267.8 10.3
--------- -----------
Operating (loss) income $ (6.8) $ 9.6 NM
========= ===========

EBITDA as defined $ 35.6 $ 44.3 (19.6)

Average unit sales:
Company-owned 313,800 302,900 3.6
Franchise 264,241 253,500 4.2

Same-store sales increase/(decrease) (Company-owned) 3.6% (2.9%)

NM = Not Meaningful
</TABLE>


Denny's NET COMPANY SALES for the first quarter of 1999 increased $9.6 million
(3.6%) compared to the prior year quarter. The increase reflects an increase in
same-store sales which was driven primarily by a higher guest check average. The
average guest check increased as a result of the menu mix gains from the
successful promotion of higher-priced menu items. The increase in net company
sales also reflects the additional sales from 26 of the Perkins restaurants
acquired in March 1999. FRANCHISE AND LICENSING REVENUE increased $1.5 million
(12.8%), primarily attributable to a net increase of 77 franchised units over
the prior year quarter.

Denny's OPERATING EXPENSES increased $27.5 million (10.3%) compared to the prior
year quarter. Excluding the impact of a $7.5 million decrease in refranchising
and real estate gains, operating expenses increased $20.0 million. This increase
is primarily the result of increased sales volume, increased food costs and an
increase in depreciation and other amortization. Higher food costs for the
current year quarter resulted from a shift in the menu mix to higher cost items
such as skillet dinners and from increased produce costs. Additionally,
increased labor costs and general administrative expenses resulted from
additional transition costs related to the reopening of the acquired Perkins
restaurants. The increase in depreciation and other amortization relates to the
revaluation of assets and liabilities in accordance with fresh start reporting.
The revaluation was completed subsequent to the first quarter of 1998 and
resulted in increased depreciation and other amortization being recorded in
subsequent quarters.

EBITDA AS DEFINED decreased $8.7 million (19.6%) in the first quarter of 1999
compared to the first quarter of 1998 as a result of the factors noted in the
preceding paragraphs, excluding the increase in depreciation and other
amortization.

Denny's OPERATING INCOME for the 1999 quarter decreased $16.4 million compared
to the prior year quarter as a result of the factors noted above.



14
COCO'S

<TABLE>
<CAPTION>
Quarter Ended %
March 31, 1999 April 1, 1998 Increase/(Decrease)
-------------- ------------- -------------------
<S> <C> <C> <C>
($ in millions, except average unit data)
U.S. systemwide sales $ 63.5 $ 69.9 (9.2)
============ ============

Net company sales $ 53.4 $ 64.3 (17.0)
Franchise and licensing revenue 1.4 1.1 27.3
------------ ------------
Total revenue 54.8 65.4 (16.2)
------------- ------------
Operating expenses:
Amortization of reorganization value in excess of amounts
allocable to identifiable assets 5.3 5.2 1.9
Other 54.0 61.0 (11.5)
------------ -----------
Total operating expenses 59.3 66.2 (10.4)
------------ -----------
Operating loss $ (4.5) $ (0.8) NM
============ ===========

EBITDA as defined $ 5.5 $ 8.2 (32.9)

Average unit sales:
Company-owned 358,000 364,900 (1.9)
Franchised 311,400 327,100 (4.8)

Same-store sales decrease (Company-owned) (7.8%) (0.2%)

NM = Not Meaningful
</TABLE>


Coco's NET COMPANY SALES for the first quarter of 1999 decreased $10.9 million
(17.0%) compared to the prior year quarter. The decrease reflects a 26-unit
decrease in Company-owned restaurants and a decrease in same-store sales. The
decrease in same-store sales resulted primarily from a decline in customer
traffic. FRANCHISE AND LICENSING REVENUE increased $0.3 million (27.3%)
primarily attributable to a net increase of 15 franchised units over the prior
year quarter.

Coco's OPERATING EXPENSES decreased $6.9 million (10.4%) compared to the prior
year quarter, primarily reflecting a 26-unit decrease in Company-owned
restaurants. The decrease in operating expenses related to fewer units is
partially offset by higher food costs resulting from value-priced promotions and
changes in menu mix and by an increase in depreciation and other amortization
relating to the revaluation of assets and liabilities in accordance with fresh
start reporting. The revaluation was completed subsequent to the first quarter
of 1998 and resulted in increased depreciation and other amortization being
recorded in subsequent quarters.

EBITDA AS DEFINED decreased $2.7 million (32.9%) in the first quarter of 1999
compared to the first quarter of 1998 as a result of the factors noted in the
preceding paragraphs, excluding the increase in depreciation and other
amortization.

Coco'S OPERATING INCOME for the 1999 quarter decreased $3.7 million compared to
the prior year quarter as a result of the factors noted above.



15
CARROWS

<TABLE>
<CAPTION>
Quarter Ended %
March 31, 1999 April 1, 1998 Increase/(Decrease)
-------------- ------------- -------------------
<S> <C> <C> <C>
($ in millions, except average unit data)
U.S. systemwide sales $ 46.4 $ 50.2 (7.6)
========== ============

Net company sales $ 39.6 $ 46.0 (13.9)
Franchise and licensing revenue 0.6 0.4 50.0
---------- ------------
Total revenue 40.2 46.4 (13.4)
---------- ------------
Operating expenses:
Amortization of reorganization value in excess of amounts
allocable to identifiable assets 4.5 4.1 9.8
Other 41.1 44.9 (8.5)
---------- ------------
Total operating expenses 45.6 49.0 (6.9)
---------- ------------
Operating loss $ (5.4) $ (2.6) NM
========== ============

EBITDA as defined $ 2.5 $ 4.4 (43.2)

Average unit sales:
Company-owned 327,200 327,900 (0.2)
Franchise 263,400 284,200 (7.3)

Same-store sales decrease (Company-owned) (3.6%) (1.4%)

NM = Not Meaningful
</TABLE>


Carrows' NET COMPANY SALES for the first quarter of 1999 decreased $6.4 million
(13.9%) compared to the prior year quarter. The decrease reflects a 17-unit
decrease in Company-owned restaurants and a decrease in same-store sales. The
decrease in same-store sales is primarily due to a decrease in average guest
check, somewhat offset by increased customer traffic. FRANCHISE AND LICENSING
REVENUE increased $0.2 million, primarily attributable to a net increase of 10
franchised units over the prior year quarter.

Carrows' OPERATING EXPENSES decreased $3.4 million (6.9%) compared to the prior
year quarter, primarily reflecting a 17-unit decrease in Company-owned
restaurants. The decrease in operating expenses related to fewer units is
partially offset by higher food and labor costs as a result of value-priced
promotions implemented during the quarter. The increase in food costs is
balanced by an improvement in underlying operating expenses resulting from
product re-engineering. The decrease in expenses is also offset by an increase
in depreciation and other amortization relating to the revaluation of assets and
liabilities in accordance with fresh start reporting. The revaluation was
completed subsequent to the first quarter of 1998 and resulted in increased
depreciation and other amortization being recorded in subsequent quarters.

EBITDA AS DEFINED decreased $1.9 million (43.2%) in the first quarter of 1999
compared to the first quarter of 1998 as a result of the factors noted in the
preceding paragraphs, excluding the increase in depreciation and other
amortization.

Carrows' OPERATING INCOME for the 1999 quarter decreased $2.8 million compared
to the prior year quarter as a result of the factors noted above.




16
EL POLLO LOCO
<TABLE>
<CAPTION>
Quarter Ended %
March 31, 1999 April 1, 1998 Increase/(Decrease)
-------------- ------------- -------------------
<S> <C> <C> <C>
($ in millions, except average unit data)
U.S. systemwide sales $ 62.8 $ 56.7 10.8
========== ==========

Net company sales $ 29.8 $ 27.6 8.0
Franchise and licensing revenue 2.6 2.5 4.0
---------- ----------
Total revenue 32.4 30.1 7.6
---------- ----------
Operating expenses:
Amortization of reorganization value in excess of amounts
allocable to identifiable assets 2.8 2.8 --
Other 30.4 26.8 13.4
---------- ----------
Total operating expenses 33.2 29.6 12.2
---------- ----------
Operating income $ (0.8) $ 0.5 NM
========== ==========

EBITDA as defined $ 4.2 $ 5.0 (16.0)

Average unit sales:
Company-owned 296,300 281,200 5.4
Franchise 216,900 202,700 7.0

Same-store sales increase/(decrease) (Company-owned) 5.9% (1.6%)

NM = Not Meaningful
</TABLE>


El Pollo Loco's NET COMPANY SALES for the first quarter of 1999 increased $2.2
million (8.0%) compared to the prior year quarter. The increase reflects strong
same-store sales generated by successful promotions which increased both
customer traffic and average guest check. FRANCHISE AND LICENSING REVENUE
increased $0.1 million (4.0%), primarily attributable to a net increase of 13
franchised units over the prior year quarter.

El Pollo Loco's OPERATING EXPENSES increased $3.6 million (12.2%) compared to
the prior year quarter, resulting primarily from increased sales volume,
increased food costs and an increase in depreciation and other amortization. The
increased food costs reflect an increase in the price of chicken over the prior
year quarter, increased costs associated with the current quarter promotions and
a one-time food distribution rebate received during the prior year quarter. The
increase in depreciation and other amortization relates to the revaluation of
assets and liabilities in accordance with fresh start reporting. The revaluation
was completed subsequent to the first quarter of 1998 and resulted in increased
depreciation and other amortization being recorded in subsequent quarters.

EBITDA AS DEFINED decreased $0.8 million (16.0%) in the first quarter of 1999
compared to the first quarter of 1998 as a result of the factors noted in the
preceding paragraphs, excluding the increase in depreciation and other
amortization.

El Pollo Loco's OPERATING INCOME for the 1999 quarter decreased $1.3 million
compared to the prior year quarter as a result of the factors noted above.



17
LIQUIDITY AND CAPITAL RESOURCES

On the Effective Date, the Company entered into a credit agreement with Chase
and other lenders named therein providing the Company (excluding FRD) with a
$200 million senior secured revolving credit facility (the "Credit Facility").
At March 31, 1999, Advantica had no outstanding working capital advances against
the Credit Facility; however, letters of credit outstanding were $49.4 million.

In connection with the acquisition of Coco's and Carrows, FRI-M, which thereby
became a wholly-owned subsidiary of the Company, entered into the FRI-M Credit
Facility on May 23, 1996, which provides for a $35 million revolving credit
facility that is also available for letters of credit. At March 31, 1999, the
Company had outstanding working capital borrowings and letters of credit of $7.2
million and $13.2 million, respectively.

Because of covenant limitations under the indenture under which the Advantica
11 1/4% Senior Notes due 2008 were issued (the "Senior Notes Indenture") and the
Credit Facility, and under FRI-M Credit Facility and the indenture under which
the FRD 12 1/2% Senior Notes due 2004 were issued, the Company's ability to make
further investments in FRD to upgrade its Coco's and Carrows concepts has been
severely limited. In an effort to address this issue and otherwise improve FRD's
financial flexibility, during the first quarter of 1999, the Company (1)
designated FRD and its subsidiaries as restricted subsidiaries in accordance
with the terms of the Senior Notes Indenture, generally increasing Advantica's
investment flexibility thereunder in its relationship with FRD and its
subsidiaries, (2) obtained certain amendments to the Credit Facility to increase
Advantica's investment flexibility under that facility with respect to the
Coco's and Carrows operations, and (3) obtained written commitments from Chase
and Credit Lyonnais for the New FRI-M Credit Facility. The New FRI-M Credit
Facility, which closed on May 14, 1999, is guaranteed by Advantica and consists
of a $30 million term loan and a $40 million revolving credit facility and
matures in May 2003 (see Note 5 to the consolidated financial statements). The
New FRI-M Credit Facility, which refinanced the existing FRI-M Credit Facility,
is available to fund Coco's and Carrows' capital expenditures and for general
corporate purposes. Such facility is unavailable to Advantica and its other
subsidiaries.

In March 1999, the Company repurchased $20 million aggregate principal amount of
its Senior Notes, as also permitted by the Credit Facility amendment referenced
above, for approximately $20.8 million, including approximately $469,000 of
accrued interest. The repurchase of the notes resulted in an immaterial gain.

As of March 31, 1999 and December 30, 1998, the Company had working capital
deficits of $147.2 million and $96.1 million, respectively. The increase in
the deficit is attributable primarily to debt-related interest payments, the
repurchase of Senior Notes for approximately $20.8 million and the acquisition
of certain Perkins restaurants by Denny's for approximately $10.9 million cash
and the assumption of capital leases and other liabilities (see Note 4 to the
consolidated financial statements). The Company is able to operate with a
substantial working capital deficit because: (1) restaurant operations are
conducted primarily on a cash (and cash equivalent) basis with a low level of
accounts receivable, (2) rapid turnover allows a limited investment in
inventories and (3) accounts payable for food, beverages, and supplies usually
become due after the receipt of cash from related sales.

IMPACT OF THE YEAR 2000 ISSUE

The Year 2000 issue is the result of computer programs which were written using
two digits rather than four to define the applicable year. Any of the Company's
computer programs or operating equipment that have date-sensitive software using
two digits to define the applicable year may recognize a date using "00" as the
year 1900 rather than the year 2000. This could result in a system failure or
miscalculations causing disruptions of operations, including, among other
things, a temporary inability to process transactions or engage in normal
business activities.

The Company has a comprehensive enterprise-wide program in place to address the
impact and issues associated with processing dates up to, through and beyond the
year 2000. This program consists of three main areas: (a) information systems,
(b) supply chain and critical third party readiness and (c) business equipment.
The Company is utilizing both internal and external resources to inventory,
assess, remediate, replace and test its systems for Year 2000 compliance. To

18
oversee the process, the Company has established a Steering Committee which is
comprised of senior executives from all functional areas within the Company and
which reports regularly to the Board of Directors and the Audit Committee.

The Company has performed an assessment of the impact of the Year 2000 issue and
determined that a significant portion of its software applications will need to
be modified or replaced so that its systems will properly utilize dates beyond
December 31, 1999. For the most part, the Company intends to replace existing
systems and, based on current estimates, expects to spend approximately $20
million in 1999 to address its information systems issues. Relative to this
amount, the Company estimates that approximately $16 million will be used to
develop or purchase new software and will be capitalized. The remaining amounts
will be expensed as incurred. Total Year 2000 expenditures through March 31,
1999 are approximately $3.5 million. All estimated costs have been budgeted and
are expected to be funded by cash flows from operations. Currently, all
information systems projects are on schedule and are fully staffed. Financial
systems that are critical to the Company's operations are targeted to be Year
2000 compliant by the end of June 1999. Restaurant systems are targeted to be
compliant by August 1999.

The nature of its business makes the Company very dependent on critical
suppliers and service providers, and the failure of such third parties to
address the Year 2000 issue adequately could have a material impact on the
Company's ability to conduct its business. Accordingly, the Company has a
dedicated team in place to assess the Year 2000 readiness of all third parties
on which it depends. Surveys have been sent to critical suppliers and service
providers and each survey response is being scored and assessed based on the
third party's Year 2000 project plans in place and progress to date. On-site
visits or follow-up phone interviews are being performed for critical suppliers
and service providers. For any critical supplier or service provider which does
not provide the Company with satisfactory evidence of their Year 2000 readiness,
contingency plans will be developed which will include establishing alternative
sources for the product or service provided. The Company is also communicating
with its franchise business partners regarding Year 2000 business risks. The
Company's current estimate of costs associated with the Year 2000 issue excludes
the potential impact of the Year 2000 issue on third parties. There can be no
guarantee that the systems of other companies on which the Company relies will
be timely converted, or that a failure to convert by another company would not
have a material adverse effect on the Company's operations.

The Company has inventoried and determined the business criticality of all
restaurant equipment. Based on preliminary findings, the Company believes that
the date-related issues associated with the proper functioning of such assets
are insignificant and are not expected to represent a material risk to the
Company or its operations.

The Company believes, based on available information, that it will be able to
manage its Year 2000 transition without any material adverse effect on its
business operations. As the Year 2000 project progresses, the Company will
establish contingency plans addressing business critical processes for
operations and other critical corporate functions. However, the costs of the
project and the ability of the Company to complete the Year 2000 transition on a
timely basis are based on management's best estimates, which were derived based
on numerous assumptions of future events including the availability of certain
resources, third party modification plans and other factors. Specific factors
that could have a material adverse effect on the cost of the project and its
completion date include, but are not limited to, the availability and cost of
personnel trained in this area, the ability to locate and correct all relevant
computer codes, unanticipated failures by critical vendors and franchisees as
well as a failure by the Company to execute its own remediation efforts. As a
result, there can be no assurance that these forward looking estimates will be
achieved and actual results may differ materially from those plans, resulting in
material financial risk to the Company.

19
PART II - OTHER INFORMATION




ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

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

EXHIBIT
NO. DESCRIPTION
- ------- -----------

3.1 By-Laws of Advantica as amended through March 19, 1999.

10.1 Employment Agreement between Advantica and James B. Adamson, amended
and restated as of January 7, 1998.

10.2 Form of Agreement and Subsidiary Guarantee dated December 3, 1997
providing certain retention incentives and severance benefits for
Company management.

10.3 Amendment No. 5, dated March 12, 1999, as amended and restated as of
April 12, 1999, to the Credit Agreement, dated January 7, 1998, among
Advantica's principal operating subsidiaries (other than FRD and its
subsidiaries) as borrowers, Advantica as guarantor, The Chase Manhattan
Bank and other lenders named therein.

10.4 Merger Amendment, dated March 15, 1999, to the Advantica Restaurant
Group Stock Option Plan and the Advantica Restaurant Group Officer
Stock Option Plan.

10.5 Advantica Stock Option Plan as amended through March 15, 1999.

27 Financial Data Schedule.

- --------------------------

b. No reports on Form 8-K were filed during the first quarter ended
March 31, 1999.



20
SIGNATURES

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

ADVANTICA RESTAURANT GROUP, INC.



Date: May 14, 1999 By: /s/ Rhonda J. Parish
---------------------------------
Rhonda J. Parish
Executive Vice President,
General Counsel and Secretary




Date: May 14, 1999 By: /s/ Ronald B. Hutchison
---------------------------------
Ronald B. Hutchison
Executive Vice President and
Chief Financial Officer





21