The Globe and Mail

Go to the Globe and Mail homepage

Jump to main navigationJump to main content

Globe Investor

News Sources

Take control of your investments with the latest investing news and analysis

Press release from Business Wire

DineEquity, Inc. Reports Fourth Quarter and Fiscal 2012 Results

<ul> <li class='bwlistitemmargb'> Fourth quarter 2012 adjusted EPS (non-GAAP) of $0.83 <ul> <li class='bwlistitemmargb'> Fourth quarter 2012 GAAP EPS of $0.97 </li> </ul> </li> <li class='bwlistitemmargb'> Fiscal 2012 adjusted EPS (non-GAAP) of $4.28 <ul> <li class='bwlistitemmargb'> Fiscal 2012 GAAP EPS of $6.63 </li> </ul> </li> <li class='bwlistitemmargb'> Total debt reduced by $332.6 million in fiscal 2012 </li> <li class='bwlistitemmargb'> Comprehensive G&A reduction initiative implemented </li> <li class='bwlistitemmargb'> Successfully completed Applebee's refranchising program and transitioned to a 99% franchised system </li> </ul>

Wednesday, February 27, 2013

DineEquity, Inc. Reports Fourth Quarter and Fiscal 2012 Results08:00 EST Wednesday, February 27, 2013 GLENDALE, Calif. (Business Wire) -- DineEquity, Inc. (NYSE: DIN), the parent company of Applebee's Neighborhood Grill & Bar and IHOP Restaurants, today announced financial results for the fourth quarter and full year of 2012. “For DineEquity, 2012 was a year of milestones. The year was marked by accomplishing what we set out to do when we acquired Applebee's, completing the transition to a 99% franchised restaurant system. In addition, we reduced total debt by over $1.0 billion since the acquisition in 2007,” said Julia A. Stewart, Chairman and Chief Executive Officer of DineEquity, Inc. “We remain steadfast in managing our capital structure with a long-term view to maximize shareholder value. Today's announcement of our capital allocation strategy reflects our strong free cash flow, solid fundamentals, and less capital intensive business model.” Fourth Quarter 2012 Financial Highlights Total debt was reduced by $77.2 million in the fourth quarter of 2012 as a result of net cash proceeds and financing obligation reductions from the refranchise and sale of Applebee's company-operated restaurants and free cash flow. The Company reduced Term Loan balances by $30.6 million and financing and capital lease obligations by $46.5 million. Adjusted net income available to common stockholders was $15.5 million, representing adjusted earnings per diluted share of $0.83 for the fourth quarter of 2012. This compares to $16.4 million, or adjusted earnings per diluted share of $0.91, for the same quarter in 2011. The decrease in adjusted earnings was mainly due to, as expected, lower segment profit caused by the refranchise and sale of Applebee's company-operated restaurants and higher income taxes. These items were partially offset by lower cash interest expense and lower general and administrative expenses. (See “Non-GAAP Financial Measures” below.) GAAP net income available to common stockholders was $18.0 million, or earnings per diluted share of $0.97 for the fourth quarter of 2012, compared to $27.3 million, or earnings per diluted share of $1.51, for the same quarter in 2011. The decrease was primarily due to a lower gain on the disposition of assets, as expected, lower segment profit due to the refranchise and sale of Applebee's company-operated restaurants and higher income taxes. These items were partially offset by lower interest expense, a decline in general and administrative expenses, and the reduced impact from debt extinguishment. EBITDA was $74.0 million for the fourth quarter of 2012. (See “Non-GAAP Financial Measures” below.) Consolidated general and administrative expenses were $37.6 million for the fourth quarter of 2012 compared to $40.7 million in the fourth quarter of 2011. The decrease was primarily due to the net savings in employee compensation associated with the Company's previously announced restructuring initiative. The decline was partially offset by higher stock-based compensation due to stock appreciation and severance charges related to the workforce reduction announced in the third quarter of 2012. Fiscal 2012 Highlights Total debt was reduced by $332.6 million in fiscal 2012 as a result of net cash proceeds and financing obligation reductions from the refranchise and sale of Applebee's company-operated restaurants and free cash flow. The Company reduced Term Loan balances by $206.3 million, Senior Notes by $3.1 million, and financing and capital lease obligations by $123.2 million. Adjusted net income available to common stockholders was $78.1 million for fiscal 2012, representing adjusted earnings per diluted share of $4.28. This compares to $78.2 million, or adjusted earnings per diluted share of $4.29, for fiscal 2011. The minimal decrease in adjusted earnings was primarily due to, as expected, lower segment profit primarily due to the refranchise and sale of Applebee's company-operated restaurants and higher income taxes. These items were offset by lower cash interest expense and lower general and administrative expenses. (See “Non-GAAP Financial Measures” below.) GAAP net income available to common stockholders was $122.5 million for fiscal 2012, or earnings per diluted share of $6.63, compared to $70.7 million, or earnings per diluted share of $3.89 for fiscal 2011. The increase was due to a higher gain on the refranchise and sale of Applebee's company-operated restaurants, lower impairment and closure charges, and lower interest expense. These items were partially offset by lower segment profit due to refranchising, higher income taxes, and higher general and administrative expenses due to a non-recurring litigation settlement. EBITDA was $300.3 million for fiscal 2012. (See “Non-GAAP Financial Measures” below.) For fiscal 2012, cash flows from operating activities were $52.9 million, capital expenditures were $17.0 million, and free cash flow was $48.2 million. (See “Non-GAAP Financial Measures” below.) For fiscal 2011, free cash flow was $108.5 million. The decline in free cash flow in fiscal 2012 was primarily due to the increase in cash taxes paid on refranchising proceeds and, as expected, lower segment profit due to refranchising. These items were partially offset by lower cash interest paid and lower capital expenditures. Applebee's company-operated restaurant operating margin was 16.3% for fiscal 2012 compared to 14.5% for 2011. The increase of 180 basis points was primarily due to the refranchise and sale of less profitable Applebee's company-operated restaurants. The refranchised company-operated restaurants had higher-than-average labor and occupancy costs. Same-Restaurant Sales PerformanceFourth Quarter 2012 Applebee's domestic system-wide same-restaurant sales increased 0.9% for the fourth quarter of 2012 compared to the fourth quarter of 2011. The increase in same-restaurant sales reflected a higher average guest check, partially offset by a decline in traffic compared to the same quarter a year ago. IHOP's domestic system-wide same restaurant sales decreased 2.6% for the fourth quarter of 2012 compared to the fourth quarter of 2011. The decline in same-restaurant sales reflected a decrease in traffic and a lower average guest check compared to the same period in 2011. Fiscal 2012 Applebee's domestic system-wide same-restaurant sales increased 1.2% for fiscal 2012 compared to fiscal 2011. The increase in same-restaurant sales was mainly driven by a higher average guest check, partially offset by a decline in traffic. IHOP's domestic system-wide same-restaurant sales declined 1.6% for fiscal 2012 compared to fiscal 2011. Same-restaurant sales performance reflected a decrease in traffic, partially offset by a slightly higher average guest check. Investor Conference Call Today The Company will host an investor conference call today (Wednesday, February 27, 2013, at 11:00 a.m. Eastern Time / 8:00 a.m. Pacific Time) to discuss its fourth quarter and full year 2012 results. To participate on the call, please dial (888) 680-0879 and reference pass code 73306646. International callers, please dial (617) 213-4856 and reference pass code 73306646. Participants may also pre-register to obtain a unique pin number to join the live call without operator assistance by visiting the following Web site: https://www.theconferencingservice.com/prereg/key.process?key=PA7HPMFPV A live webcast of the call will be available on DineEquity's Web site at www.dineequity.com, and may be accessed by visiting Calls & Presentations under the site's Investor Information section. Participants should allow approximately ten minutes prior to the call's start time to visit the site and download any streaming media software needed to listen to the webcast. A telephonic replay of the call may be accessed through 11:59 p.m. Pacific Time on March 6, 2013 by dialing (888) 286-8010 and referencing pass code 23676151. International callers, please dial (617) 801-6888 and reference pass code 23676151. An online archive of the webcast also will be available on the Investor Information section of DineEquity's Web site. About DineEquity, Inc. Based in Glendale, California, DineEquity, Inc., through its subsidiaries, franchises and operates restaurants under the Applebee's Neighborhood Grill & Bar and IHOP brands. With more than 3,600 restaurants combined in 17 countries, over 400 franchisees and approximately 200,000 team members (including franchisee- and company-operated restaurant employees), DineEquity is one of the largest full-service restaurant companies in the world. For more information on DineEquity, visit the Company's Web site located at www.dineequity.com. Forward-Looking Statements Statements contained in this presentation may constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. You can identify these forward-looking statements by words such as "may," "will," "should," "expect," "anticipate," "believe," "estimate," "intend," "plan" and other similar expressions. These statements involve known and unknown risks, uncertainties and other factors, which may cause actual results to be materially different from those expressed or implied in such statements. These factors include, but are not limited to: the effect of general economic conditions; the Company's indebtedness; risk of future impairment charges; trading volatility and the price of the Company's common stock; the Company's results in any given period differing from guidance provided to the public; the highly competitive nature of the restaurant business; the Company's business strategy failing to achieve anticipated results; risks associated with the restaurant industry; risks associated with locations of current and future restaurants; rising costs for food commodities and utilities; shortages or interruptions in the supply or delivery of food; ineffective marketing and guest relationship initiatives and use of social media; changing health or dietary preferences; our engagement in business in foreign markets; harm to our brands' reputation; litigation; third-party claims with respect to intellectual property assets; environmental liability; liability relating to employees; failure to comply with applicable laws and regulations; failure to effectively implement restaurant development plans; our dependence upon our franchisees; concentration of Applebee's franchised restaurants in a limited number of franchisees; credit risk from IHOP franchisees operating under our previous business model; termination or non-renewal of franchise agreements; franchisees breaching their franchise agreements; insolvency proceedings involving franchisees; changes in the number and quality of franchisees; inability of franchisees to fund capital expenditures; heavy dependence on information technology; the occurrence of cyber incidents or a deficiency in our cybersecurity; failure to execute on a business continuity plan; inability to attract and retain talented employees; risks associated with retail brand initiatives; failure of our internal controls; and other factors discussed from time to time in the Company's Annual and Quarterly Reports on Forms 10-K and 10-Q and in the Company's other filings with the Securities and Exchange Commission. The forward-looking statements contained in this release are made as of the date hereof and the Company assumes no obligation to update or supplement any forward-looking statements. Non-GAAP Financial Measures This news release includes references to the Company's non-GAAP financial measures "adjusted net income available to common stockholders (adjusted EPS)," "EBITDA," "free cash flow," and "segment EBITDA." "Adjusted EPS" is computed for a given period by deducting from net income (loss) available to common stockholders for such period the effect of any impairment and closure charges, any gain or loss related to debt extinguishment, any intangible asset amortization, any non-cash interest expense, any debt modification costs, any one-time litigation settlement charges, any general and administrative restructuring costs, net of savings, any gain or loss related to the disposition of assets, and any state income tax impact of deferred taxes due to refranchising incurred in such period. This is presented on an aggregate basis and a per share (diluted) basis. The Company defines "EBITDA" for a given period as income before income taxes less interest expense, loss on retirement of debt, depreciation and amortization, impairment and closure charges, non-cash stock-based compensation, gain/loss on disposition of assets and other charge backs as defined by its credit agreement. "Free cash flow" for a given period is defined as cash provided by operating activities, plus receipts from notes and equipment contracts receivable ("long-term notes receivable"), less dividends paid and capital expenditures. "Segment EBITDA" for a given period is defined as gross segment profit plus depreciation and amortization as well as interest charges related to the segment. Management utilizes EBITDA for debt covenant purposes and free cash flow to determine the amount of cash remaining for general corporate and strategic purposes after the receipts from long-term receivables, and the funding of operating activities, capital expenditures and preferred dividends. Management believes this information is helpful to investors to determine the Company's adherence to debt covenants and the Company's cash available for these purposes. Adjusted EPS, EBITDA, free cash flow and segment EBITDA are supplemental non-GAAP financial measures and should not be considered in isolation or as a substitute for measures of performance prepared in accordance with United States generally accepted accounting principles. DineEquity, Inc. and SubsidiariesConsolidated Statements of Income(In thousands, except per share amounts)(Unaudited)       Three Months Ended     Twelve Months EndedDecember 31,December 31,2012     20112012     2011Segment Revenues: Franchise revenues $ 107,917 $ 97,757 $ 421,459 $ 398,539 Company restaurant sales 16,862 110,029 291,121 530,984 Rental revenues 30,763 30,957 122,859 125,960 Financing revenues 3,095   3,436   14,489   19,715   Total segment revenues 158,637   242,179   849,928   1,075,198   Segment Expenses: Franchise expenses 28,774 26,350 109,900 105,006 Company restaurant expenses 16,998 95,422 249,296 458,443 Rental expenses 24,090 24,413 97,165 98,147 Financing expenses 37   (28 ) 1,623   5,973   Total segment expenses 69,899   146,157   457,984   667,569   Gross segment profit 88,738 96,022 391,944 407,629 General and administrative expenses 37,607 40,670 163,215 155,822 Interest expense 25,571 31,364 114,338 132,707 Impairment and closure charges 2,954 2,918 4,218 29,865 Amortization of intangible assets 3,071 3,075 12,293 12,300 Loss on extinguishment of debt 637 3,274 5,554 11,159 Debt modification costs — (72 ) — 4,031 Gain on disposition of assets (12,955 ) (21,966 ) (102,597 ) (43,253 ) Income before income taxes 31,853 36,759 194,923 104,998 Income tax provision (13,034 ) (8,139 ) (67,249 ) (29,806 ) Net income $ 18,819   $ 28,620   $ 127,674   $ 75,192     Net income available to common stockholders: Net income $ 18,819 $ 28,620 $ 127,674 $ 75,192 Less: Accretion of Series B preferred stock (464 ) (658 ) (2,498 ) (2,573 ) Less: Net income allocated to unvested participating restricted stock (318 ) (623 ) (2,718 ) (1,886 ) Net income available to common stockholders $ 18,037   $ 27,339   $ 122,458   $ 70,733   Net income available to common stockholders per share: Basic $ 0.98   $ 1.55   $ 6.81   $ 3.96   Diluted $ 0.97   $ 1.51   $ 6.63   $ 3.89   Weighted average shares outstanding: Basic 18,391   17,646   17,992   17,846   Diluted 18,637   18,578   18,877   18,185       DineEquity, Inc. and SubsidiariesConsolidated Balance Sheets(In thousands, except share and per share amounts)     December 31,2012         2011Assets(Unaudited) Current assets: Cash and cash equivalents $ 64,537 $ 60,691 Receivables, net 128,610 115,667 Prepaid income taxes 16,080 13,922 Prepaid gift cards 50,242 45,412 Deferred income taxes 21,772 20,579 Assets held for sale — 9,363 Other current assets 13,214     11,313   Total current assets 294,455 276,947 Long-term receivables 212,269 226,526 Property and equipment, net 294,375 474,154 Goodwill 697,470 697,470 Other intangible assets, net 806,093 822,361 Other assets, net 110,738     116,836   Total assets $ 2,415,400     $ 2,614,294   Liabilities and Stockholders' Equity Current liabilities: Current maturities of long-term debt $ 7,420 $ 7,420 Accounts payable 30,751 29,013 Accrued employee compensation and benefits 22,435 26,191 Gift card liability 161,689 146,955 Accrued interest payable 13,236 12,537 Current maturities of capital lease and financing obligations 10,878 13,480 Other accrued expenses 21,351     22,048   Total current liabilities 267,760 257,644 Long-term debt, less current maturities 1,202,063 1,411,448 Financing obligations, less current maturities 52,049 162,658 Capital lease obligations, less current maturities 124,375 134,407 Deferred income taxes 362,171 383,810 Other liabilities 98,177     109,107   Total liabilities 2,106,595     2,459,074   Commitments and contingencies Stockholders' equity: Convertible preferred stock, Series B, at accreted value; shares: 10,000,000 authorized; 2012 - no shares issued or outstanding; 2011 - 35,000 issued, 34,900 outstanding — 44,508 Common stock, $0.01 par value; shares: 40,000,000 authorized; 2012 - 25,362,946 issued, 19,197,899 outstanding; 2011 - 24,658,985 issued, 18,060,206 outstanding 254 247 Additional paid-in-capital 264,342 205,663 Retained earnings 322,045 196,869 Accumulated other comprehensive loss (152 ) (294 ) Treasury stock, at cost; shares: 2012 - 6,165,047; 2011 - 6,598,779 (277,684 )   (291,773 ) Total stockholders' equity 308,805     155,220   Total liabilities and stockholders' equity $ 2,415,400     $ 2,614,294       DineEquity, Inc. and SubsidiariesConsolidated Statements of Cash Flows(In thousands)     Twelve Months EndedDecember 31,2012         2011 Cash flows from operating activities: (Unaudited) Net income $ 127,674 $ 75,192 Adjustments to reconcile net income to cash flows provided by operating activities: Depreciation and amortization 39,538 50,220 Non-cash interest expense 5,985 6,160 Loss on extinguishment of debt 5,554 11,159 Impairment and closure charges 3,931 8,448 Deferred income taxes (22,832 ) 11,835 Non-cash stock-based compensation expense 11,442 9,492 Tax benefit from stock-based compensation 6,814 6,494 Excess tax benefit from stock options exercised (5,669 ) (5,443 ) Gain on disposition of assets (102,597 ) (43,253 ) Other (8,991 ) (1,765 ) Changes in operating assets and liabilities: Receivables (11,629 ) (16,722 ) Current income tax receivables and payables 1,272 20,479 Other current assets (9,119 ) (5,354 ) Accounts payable 1,778 (3,533 ) Accrued employee compensation and benefits (3,756 ) (6,656 ) Gift card liability 14,735 21,983 Other accrued expenses (1,251 ) (17,050 ) Cash flows provided by operating activities52,879   121,686   Cash flows from investing activities: Additions to property and equipment (16,952 ) (26,332 ) Proceeds from sale of property and equipment and assets held for sale 168,881 115,642 Principal receipts from notes, equipment contracts and other long-term receivables 12,250 13,122 Other 1,238   (753 ) Cash flows provided by investing activities165,417   101,679   Cash flows from financing activities: Borrowings under revolving credit facilities 50,000 40,000 Repayments under revolving credit facilities (50,000 ) (40,000 ) Repayment of long-term debt (including premiums) (216,037 ) (225,681 ) Payment of debt issuance costs — (12,295 ) Purchase of DineEquity common stock — (21,170 ) Principal payments on capital lease and financing obligations (10,849 ) (13,391 ) Repurchase of restricted stock (1,740 ) (5,080 ) Proceeds from stock options exercised 9,254 6,725 Excess tax benefit from share-based compensation 5,669 5,443 Change in restricted cash (747 ) 466   Cash flows used in financing activities(214,450)(264,983)Net change in cash and cash equivalents3,846(41,618) Cash and cash equivalents at beginning of year 60,691   102,309   Cash and cash equivalents at end of year$64,537   $60,691       NON-GAAP FINANCIAL MEASURES(In thousands, except per share amounts)(Unaudited) Reconciliation of (i) net income available to common stockholders to (ii) net income available to common stockholders excluding impairment and closure charges, loss on extinguishment of debt, amortization of intangible assets, non-cash interest expense, debt modification costs, a one-time litigation settlement, general and administrative ("G&A") restructuring costs, net of savings, gain on disposition of assets, all items net of taxes, and the income tax impact of refranchising and restructuring, and related per share data:       Three Months Ended     Twelve Months EndedDecember 31,December 31,2012     20112012     2011 Net income available to common stockholders, as reported $ 18,037 $ 27,339 $ 122,459 $ 70,733 Impairment and closure charges 2,954 2,871 4,218 29,600 Loss on extinguishment of debt 637 3,274 5,554 11,159 Amortization of intangible assets 3,071 3,075 12,293 12,300 Non-cash interest expense 1,438 1,578 5,985 6,160 Debt modification costs — (72 ) — 4,031 Litigation settlement 77 — 9,124 — G&A restructuring costs, net of savings 495 — 1,764 — Gain on disposition of assets (12,955 ) (21,966 ) (102,597 ) (43,253 ) Income tax benefit 1,655 4,474 24,598 (7,959 ) Income tax impact of refranchising and restructuring — (4,422 ) (6,258 ) (4,422 ) Net income allocated to unvested participating restricted stock 45   248   984   (197 ) Net income available to common stockholders, as adjusted $ 15,454   $ 16,399   $ 78,124   $ 78,152     Diluted net income available to common stockholders per share: Net income available to common stockholders, as reported $ 0.97 $ 1.51 $ 6.63 $ 3.89 Impairment and closure charges 0.10 0.10 0.13 0.95 Loss on extinguishment of debt 0.02 0.11 0.18 0.36 Amortization of intangible assets 0.10 0.10 0.40 0.39 Non-cash interest expense 0.05 0.05 0.20 0.20 Debt modification costs — 0.00 — 0.13 Litigation settlement — — 0.30 — G&A restructuring costs, net of savings 0.02 — 0.06 — Gain on disposition of assets (0.43 ) (0.73 ) (3.33 ) (1.38 ) Income tax impact of refranchising and restructuring — (0.25 ) (0.33 ) (0.23 ) Net income allocated to unvested participating restricted stock 0.00 0.01 0.05 (0.01 ) Change due to increase in net income —   0.01   (0.01 ) (0.01 ) Diluted net income available to common stockholders per share, as adjusted $ 0.83   $ 0.91   $ 4.28   $ 4.29     Numerator for basic EPS-income available to common stockholders, as adjusted $ 15,454 $ 16,399 $ 78,124 $ 78,152 Effect of unvested participating restricted stock using the two-class method 4 6 81 105 Effect of dilutive securities: Convertible Series B preferred stock —   —   2,497   2,573   Numerator for diluted EPS-income available to common stockholders after assumed conversions, as adjusted $ 15,458   $ 16,405   $ 80,702   $ 80,830     Denominator for basic EPS-weighted-average shares 18,391 17,646 17,992 17,846 Effect of dilutive securities: Stock options 246 289 264 339 Convertible Series B preferred stock —   —   621   643   Denominator for diluted EPS-weighted-average shares and assumed conversions 18,637   17,935   18,877   18,828       DineEquity, Inc. and SubsidiariesNon-GAAP Financial Measures(In thousands)(Unaudited)         Reconciliation of U.S. GAAP income before income taxes to EBITDA:   Twelve Months EndedDecember 31,2012     2011 U.S. GAAP income before income taxes $ 194,923 $ 104,998 Interest charges 131,869 151,332 Loss on extinguishment of debt 5,554 11,159 Depreciation and amortization 39,538 50,220 Non-cash stock-based compensation 11,442 9,492 Impairment and closure charges 4,218 29,643 Other 15,304 6,830 Gain on sale of assets (102,597 ) (43,253 ) EBITDA $ 300,251   $ 320,421       Reconciliation of the Company's cash provided by operating activities to free cash flow:   Twelve Months EndedDecember 31,20122011 Cash flows provided by operating activities $ 52,879 $ 121,686 Principal receipts from notes, equipment contracts and other long-term receivables 12,250 13,122 Additions to property and equipment (16,952 ) (26,332 ) Free cash flow $ 48,177   $ 108,476       DineEquity, Inc. and SubsidiariesNon-GAAP Financial Measures(In thousands)(Unaudited)     Reconciliation of U.S. GAAP gross segment profit to segment EBITDA:   Three months ended December 31, 2012 Franchise -Applebee's     Franchise -IHOP     CompanyRestaurants     RentalOperations     FinancingOperations     Total Revenue $ 48,364 $ 59,553 $ 16,862 $ 30,763 $ 3,095 $ 158,637 Expense 2,389   26,385   16,998   24,090   37   69,899 Gross segment profit 45,975 33,168 (136 ) 6,673 3,058 88,738 Plus: Depreciation/amortization 2,351 — 599 3,383 — 6,333 Interest charges —   —   92   4,161   —   4,253 Segment EBITDA $ 48,326   $ 33,168   $ 555   $ 14,217   $ 3,058   $ 99,324   Three months ended December 31, 2011 Franchise -Applebee's Franchise -IHOP CompanyRestaurants RentalOperations FinancingOperations Total Revenue $ 40,941 $ 56,816 $ 110,029 $ 30,957 $ 3,436 $ 242,179 Expense 602   25,748   95,422   24,413   (28 ) 146,157 Gross segment profit 40,339 31,068 14,607 6,544 3,464 96,022 Plus: Depreciation/amortization 2,484 — 3,113 3,482 — 9,079 Interest charges —   —   116   4,374   —   4,490 Segment EBITDA $ 42,823   $ 31,068   $ 17,836   $ 14,400   $ 3,464   $ 109,591   Twelve months ended December 31, 2012 Franchise -Applebee's Franchise -IHOP CompanyRestaurants RentalOperations FinancingOperations Total Revenue $ 185,904 $ 235,555 $ 291,121 $ 122,859 $ 14,489 $ 849,928 Expense 5,464   104,436   249,296   97,165   1,623   457,984 Gross segment profit 180,440 131,119 41,825 25,694 12,866 391,944 Plus: Depreciation/amortization 9,762 — 6,953 13,654 — 30,369 Interest charges —   —   377   16,996   —   17,373 Segment EBITDA $ 190,202   $ 131,119   $ 49,155   $ 56,344   $ 12,866   $ 439,686   Twelve months ended December 31, 2011 Franchise -Applebee's Franchise -IHOP CompanyRestaurants RentalOperations FinancingOperations Total Revenue $ 169,231 $ 229,308 $ 530,984 $ 125,960 $ 19,715 $ 1,075,198 Expense 2,801   102,205   458,443   98,147   5,973   667,569 Gross segment profit 166,430 127,103 72,541 27,813 13,742 407,629 Plus: Depreciation/amortization 9,885 — 16,584 14,029 — 40,498 Interest charges —   —   511   17,972   —   18,483 Segment EBITDA $ 176,315   $ 127,103   $ 89,636   $ 59,814   $ 13,742   $ 466,610     Restaurant Data The following table sets forth, for the three and twelve months ended December 31, 2012 and 2011, the number of effective restaurants in the Applebee's and IHOP systems and information regarding the percentage change in sales at those restaurants compared to the same periods in the prior year. “Effective restaurants” are the number of restaurants in a given period, adjusted to account for restaurants open for only a portion of the period. Information is presented for all effective restaurants in the Applebee's and IHOP systems, which includes restaurants owned by the Company, as well as those owned by franchisees and area licensees. Sales at restaurants that are owned by franchisees and area licensees are not attributable to the Company. However, we believe that presentation of this information is useful in analyzing our revenues because franchisees and area licensees pay us royalties and advertising fees that are generally based on a percentage of their sales, as well as rental payments under leases that are usually based on a percentage of their sales. Management also uses this information to make decisions about future plans for the development of additional restaurants as well as evaluation of current operations.     Three Months Ended     Twelve Months EndedDecember 31,December 31,2012     20112012     2011Applebee's Restaurant Data(unaudited) Effective restaurants(a) Franchise 1,992 1,808 1,894 1,770 Company 26   203   123   240   Total 2,018   2,011   2,017   2,010   System-wide(b) Sales percentage change(c) 1.5 % 1.5 % 1.7 % 2.6 % Domestic same-restaurant sales percentage change(d) 0.9 % 1.0 % 1.2 % 2.0 % Franchise(b)(f) Sales percentage change(c) 11.5 % 9.0 % 8.1 % 11.3 % Domestic same-restaurant sales percentage change(d) 0.9 % 0.8 % 1.3 % 2.0 % Average weekly domestic unit sales (in thousands) $ 44.5 $ 44.3 $ 46.6 $ 46.4 Company (f) Sales percentage change(c) (89.3 )% (37.9 )% (47.4 )% (35.7 )% Same-restaurant sales percentage change(d) (3.3 )% 3.4 % 0.6 % 1.8 % Average weekly domestic unit sales (in thousands) $ 33.2 $ 39.8 $ 42.0 $ 41.0       Three Months Ended     Twelve Months EndedDecember 31,December 31,2012     20112012     2011(unaudited)IHOP Restaurant Data Effective restaurants(a) Franchise 1,390 1,357 1,379 1,343 Area license 165 164 165 163 Company 16   14   15   11   Total 1,571   1,535   1,559   1,517   System-wide(b) Sales percentage change(c) 0.6 % 2.4 % 1.6 % 1.9 % Domestic same-restaurant sales percentage change(d) (2.6 )% (1.0 )% (1.6 )% (2.0 )% Franchise(b) Sales percentage change(c) 0.5 % 2 % 1.3 % 1.7 % Domestic same-restaurant sales percentage change(d) (2.6 )% (1 )% (1.6 )% (2.0 )% Average weekly domestic unit sales (in thousands) $ 33.3 $ 34.0 $ 34.0 $ 34.4   Company(e) n/m n/m n/m n/m   Area License(b) Sales percentage change(c) 0.2 % 4.3 % 2.7 % 2.9 %   (a)   “Effective restaurants” are the number of restaurants in a given fiscal period adjusted to account for restaurants open for only a portion of the period. Information is presented for all effective restaurants in the Applebee's and IHOP systems, which includes restaurants owned by the Company as well as those owned by franchisees and area licensees.   (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 restaurants. Sales at restaurants that are owned by franchisees and area licensees are not attributable to the Company. Applebee's domestic franchise restaurant sales, IHOP franchise restaurant sales and IHOP area license restaurant sales for the three and twelve months ended December 31, 2012 and 2011 were as follows:       Three Months Ended     Twelve Months EndedDecember 31,December 31,2012     20112012     2011(In millions)Reported sales (unaudited)   Applebee's franchise restaurant sales $ 1,069.5 $ 959.2 $ 4,234.9 $ 3,916.4 IHOP franchise restaurant sales $ 602.6 $ 599.8 $ 2,437.2 $ 2,405.3 IHOP area license restaurant sales $ 56.6 $ 56.5 $ 234.7 $ 228.6   (c)   “Sales percentage change” reflects, for each category of restaurants, the percentage change in sales in any given fiscal period compared to the prior fiscal period for all restaurants in that category.   (d) “Domestic same-restaurant sales percentage change” reflects the percentage change in sales, in any given fiscal period, compared to the same weeks in the prior year for 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 unit openings and restaurant closures, the restaurants open throughout both fiscal periods being compared may be different from period to period. Same-restaurant sales percentage change does not include data on IHOP restaurants located in Florida.   (e) Sales percentage changes and domestic same-restaurant sales percentage change for IHOP company-operated restaurants are not meaningful (“n/m”) because there are few such restaurants, consisting of a relatively small number of restaurants in a single test market, along with a variable, small number of restaurants that are reacquired from franchisees from time-to-time and temporarily operated by the Company.   (f) The sales percentage change for the three and twelve months ended December 31, 2012 and 2011 for Applebee's franchise and company-operated restaurants was impacted by the refranchising of 154 company-operated restaurants in 2012 and 132 company-operated restaurants during 2011.   DineEquity, Inc. and SubsidiariesRestaurant Data   The following table summarizes our restaurant development activity:       Three Months Ended     Twelve Months EndedDecember 31,December 31,2012     20112012     2011(unaudited)Applebee's Restaurant Development Activity Beginning of period 2,016 2,010 2,019 2,010 New openings: Franchise 20   12   34   24   Total new openings 20   12   34   24   Closings: Franchise (2 ) (3 ) (19 ) (15 ) Total closings (2 ) (3 ) (19 ) (15 ) End of period 2,034   2,019   2,034   2,019   Summary - end of period: Franchise 2,011 1,842 2,011 1,842 Company 23   177   23   177   Total 2,034   2,019   2,034   2,019       Three Months EndedTwelve Months EndedDecember 31,December 31,2012201120122011(unaudited)IHOP Restaurant Development Activity Beginning of period 1,565 1,532 1,550 1,504 New openings: Franchise 20 16 47 52 Area license —   3   1   6   Total new openings 20   19   48   58   Closings: Company (1 ) — (1 ) — Franchise (3 ) (1 ) (14 ) (8 ) Area license —   —   (2 ) (4 ) Total closings (4 ) (1 ) (17 ) (12 ) End of period 1,581   1,550   1,581   1,550   Summary-end of period: Franchise 1,404 1,369 1,404 1,369 Area license 165 166 165 166 Company 12   15   12   15   Total 1,581   1,550   1,581   1,550   Investor ContactDineEquity, Inc.Ken DipteeExecutive Director, Investor Relations818-637-3632orMedia ContactSard Verbinnen & Co.Lucy Neugart and Samantha Verdile415-618-8750 and 212-687-8080