Stocks TradingCharts.com

stocks prices, charts & quotes

Free Stock Prices, Charts & Stock Price Quotes

Search
Symbol Search Browse Symbols My Charts Menu
QUICK QUOTE
QUICK CHART
F.A.Questions Suggestion Box Advertising Info Commodity Charts Forex Markets

Stocks & Financial News

Breaking financial news 24/7 courtesy of TradingCharts.com Inc. / TFC Commodity Charts

Dine Brands Global, Inc. Reports First Quarter 2024 Results

PASADENA, Calif., May 8, 2024 (BUSINESS WIRE) --
Dine Brands Global, Inc. (NYSE: DIN), the parent company of Applebee's Neighborhood Grill & Bar(R), IHOP(R) and Fuzzy's Taco Shop(R) restaurants, today announced financial results for the first quarter of fiscal year 2024.

"While we are not content with the start of the year, we are encouraged by the response of our value offerings and targeted promotions which drove improved performance as the quarter progressed," said John Peyton, chief executive officer, Dine Brands Global, Inc. "This quarter is an important reminder that our guests are craving abundant value and we are committed to meet their need through our upcoming campaigns and new menu items, while leveraging the resources of our platform to support franchisees."

Vance Chang, chief financial officer, Dine Brands Global, Inc. added, "Our brands have been tested through many economic cycles in the past decades and while our first quarter results reflect the impact of consumer price sensitivity and challenging weather conditions, our fundamental business model remains steady with solid cash flow and positioning us to deliver on our guidance for the year."

Domestic Restaurant Sales for the First Quarter of 2024

Applebee's year-over-year domestic comparable same-restaurant sales declined 4.6% for the first quarter of 2024. Off-premise sales mix accounted for 22.1% in the first quarter of 2024 compared to 23.1% in the first quarter of 2023. IHOP's year-over-year domestic comparable same-restaurant sales declined 1.7% for the first quarter of 2024. Off-premise sales mix accounted for 21.0% in the first quarter of 2024 compared to 21.7% in the first quarter of 2023.

First Quarter of 2024 Summary

Total revenues for the first quarter of 2024 were $206.2 million compared to $213.8 million for the first quarter of 2023. The decline was primarily due to the negative comparable same-restaurant sales growth at Applebee's and IHOP, partially offset by increases in the number of effective franchise restaurants and proprietary product sales at IHOP. General and Administrative ("G&A") expenses for the first quarter of 2024 were $52.2 million compared to $51.1 million for the first quarter of 2023. The variance was primarily attributable to an increase in compensation-related expenses (predominantly stock-based compensation) and an increase in consumer research expenses, partially offset by a decrease in professional services. GAAP net income available to common stockholders was $17.0 million, or earnings per diluted share of $1.13, for the first quarter of 2024 compared to net income available to common stockholders of $26.7 million, or earnings per diluted share of $1.74 for the first quarter of 2023. The decline was primarily due to a decrease in segment profit, an increase in interest expense as a result of our April 2023 refinancing and a prior year gain on debt extinguishment, partially offset by a decrease in income taxes. Adjusted net income available to common stockholders was $19.9 million, or adjusted earnings per diluted share of $1.33, for the first quarter of 2024 compared to adjusted net income available to common stockholders of $30.2 million, or adjusted earnings per diluted share of $1.97, for the first quarter of 2023. The decline was primarily due to a decrease in segment profit, an increase in interest expense as a result of our April 2023 refinancing and an increase in G&A expenses, partially offset by a decrease in income taxes. (See "Non-GAAP Financial Measures" and reconciliation of GAAP net income available to common stockholders to adjusted net income available to common stockholders.) Consolidated adjusted EBITDA for the first quarter of 2024 was $60.8 million compared to $66.4 million for the first quarter of 2023. (See "Non-GAAP Financial Measures" and reconciliation of GAAP net income to consolidated adjusted EBITDA.) Cash flows provided by operating activities for the first quarter of 2024 were $30.6 million. This compares to cash flows provided by operating activities of $16.1 million for the first quarter of 2023. The increase was primarily due to a favorable increase in working capital, partially offset by a decrease in segment profit. Adjusted free cash flow was $29.7 million for the first quarter of 2024. This compares to adjusted free cash flow of $2.3 million for the first quarter of 2023. (See "Non-GAAP Financial Measures" and reconciliation of the Company's cash provided by operating activities to adjusted free cash flow.) Development activity by Applebee's and IHOP franchisees for the first quarter of 2024 resulted in nine new restaurant openings and the closure of 20 restaurants.

Key Balance Sheet Metrics (as of March 31, 2024)

Total cash, cash equivalents and restricted cash of approximately $212.1 million, of which approximately $145.0 million was unrestricted cash. Leverage ratio of approximately 4.3x compared to approximately 4.2x as of December 31, 2023. Available borrowing capacity under the Variable Funding Senior Secured Notes is over $220 million.

GAAP Effective Tax Rate

The Company's effective tax rate was 27.3% for the three months ended March 31, 2024, as compared to 24.2% for the three months ended March 31, 2023. The effective tax rate for the three months ended March 31, 2024, was higher than the rate of the prior comparable period primarily due to a lower tax deduction related to stock-based compensation.

Capital Returns to Equity Holders

During the first quarter of 2024, the Company repurchased approximately $6.0 million of its common stock and paid quarterly cash dividends totaling approximately $7.8 million.

Financial Performance Guidance for 2024

The Company reiterated its fiscal year 2024 guidance items:

Reiterated: Applebee's domestic system-wide comparable same-restaurant sales performance is expected to range between 0% and 2%. Reiterated: IHOP's domestic system-wide comparable same-restaurant sales performance is expected to range between 1% and 3%. Reiterated: Domestic development activity for Applebee's franchisees is between 25 and 35 net fewer restaurants. Reiterated: Domestic development activity by IHOP franchisees and area licensees is expected to be between 15 and 25 net new openings. Reiterated: Consolidated adjusted EBITDA is expected to range between approximately $255 million and $265 million. Reiterated: G&A expenses are expected to range between approximately $200 million and $210 million. This total includes non-cash stock-based compensation expense and depreciation of approximately $35 million. Reiterated: Gross capital expenditures are expected to range between approximately $15 million and $20 million.

Dine Brands does not provide forward-looking guidance for GAAP net income because it is unable to predict certain items contained in the GAAP measure without unreasonable efforts. These items may include closure and impairment charges, loss on extinguishment of debt, gain or loss on disposition of assets, other non-income-based taxes and other items deemed not reflective of current operations.

First quarter of 2024 Earnings Conference Call Details

Dine Brands will host a conference call to discuss its results on May 8, 2024, at 9:00 a.m. Eastern time. To access the call, please click this conference call registration link, and you will be provided with dial in details. A live webcast of the call, along with a replay will be available for a limited time at https://investors.dinebrands.com. Participants should allow approximately ten minutes prior to the call's start time to visit the site and download any streaming media software needed to listen to the webcast. An online archive of the webcast will also be available on Events and Presentations under the Investors section of the Company's website.

About Dine Brands Global, Inc.

Based in Pasadena, California, Dine Brands Global, Inc. (NYSE: DIN), through its subsidiaries and franchisees, supports and operates restaurants under the Applebee's Neighborhood Grill + Bar(R), IHOP(R), and Fuzzy's Taco Shop(R) brands. As of March 31, 2024, these three brands consisted of close to 3,600 restaurants across 18 international markets. Dine Brands is one of the largest full-service restaurant companies in the world and in 2022 expanded into the Fast Casual segment. For more information on Dine Brands, visit the Company's website located at www.dinebrands.com.

Forward-Looking Statements

Statements contained in this press release may constitute "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. You can identify these forward-looking statements by words such as "may," "will," "would," "should," "could," "expect," "anticipate," "believe," "estimate," "intend," "plan," "goal" and other similar expressions. These statements involve known and unknown risks, uncertainties and other factors, which may cause actual results to be materially different from those expressed or implied in such statements. These factors include, but are not limited to: general economic conditions, including the impact of inflation, particularly as it may impact our franchisees directly; 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 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, pandemics, epidemics, or other serious incidents; our success with development initiatives outside of our core business; the adequacy of our internal controls over financial reporting and future changes in accounting standards; and other factors discussed from time to time in the Corporation's Annual and Quarterly Reports on Forms 10-K and 10-Q and in the Corporation's other filings with the Securities and Exchange Commission. The forward-looking statements contained in this press release are made as of the date hereof and the Corporation does not intend to, nor does it assume any obligation to, update or supplement any forward-looking statements after the date hereof to reflect actual results or future events or circumstances.

Non-GAAP Financial Measures

This press release includes references to the Company's non-GAAP financial measure "adjusted net income available to common stockholders", "adjusted earnings per diluted share (Adjusted EPS)", "Adjusted EBITDA" and "Adjusted free cash flow." Adjusted EPS is computed for a given period by deducting from net income or loss available to common stockholders for such period the effect of any closure and impairment charges, any intangible asset amortization, any non-cash interest expense, any gain or loss related to the disposition of assets, any gain or loss related to debt extinguishment, and other items deemed not reflective of current operations. This is presented on an aggregate basis and a per share (diluted) basis. Adjusted EBITDA is computed for a given period by deducting from net income or loss for such period the effect of any interest charges, any income tax provision or benefit, any depreciation and amortization, any non-cash stock-based compensation, any closure and impairment charges, any gain or loss related to debt extinguishment, any gain or loss related to the disposition of assets, and other items deemed not reflective of current operations. "Adjusted free cash flow" for a given period is defined as cash provided by operating activities, plus receipts from notes and equipment contracts receivable, less capital expenditures. Management may use certain of these non-GAAP financial measures along with the corresponding U.S. GAAP measures to evaluate the performance of the business and to make certain business decisions. Management uses adjusted free cash flow in its periodic assessments of, among other things, the amount of cash dividends per share of common stock and repurchases of common stock and we believe it is important for investors to have the same measure used by management for that purpose. Adjusted free cash flow does not represent residual cash flow available for discretionary purposes. Additionally, adjusted EPS is one of the metrics used in determining payouts under the Company's annual cash incentive plan. Total revenues excluding the refranchised Applebee's restaurants is helpful for Management to evaluate the performance of franchised restaurants over comparative periods. Management believes that these non-GAAP financial measures provide additional meaningful information that should be considered when assessing the business and the Company's performance compared to prior periods and the marketplace. Adjusted EPS and adjusted free cash flow are supplemental non-GAAP financial measures and should not be considered in isolation or as a substitute for measures of performance prepared in accordance with U.S. GAAP.

FBN-R

                                                                                           Dine Brands Global, Inc. and Subsidiaries
                                                                                        Consolidated Statements of Comprehensive Income
                                                                                           (In thousands, except per share amounts)
                                                                                                          (Unaudited)
                                                         
                                                                                                               Three Months Ended
                                                                                                                    March 31,
                                                                                              -------------------------------------------------------------------------------------------------------------------------
                                                                                  2024                                                    2023
                                                                                              ------------------------------------------------------                        -----------------------------------------------
Revenues:                                                                                                           
                                                                                                                                                 
   Franchise revenues:
                                                                                            $                    $        100,616                        $ 102,925  
   Royalties, franchise fees and other
                                                                                     75,261        77,037  
   Advertising revenues
                                                                         -------------------- -------------------- -------------- --------------------                      -------------------- ------- --------------------
                                                                                    175,877       179,962  
   Total franchise revenues
                                                                                        274         1,057  
   Company restaurant sales
                                                                                     29,549        31,951  
   Rental revenues
                                                                                        535           797  
   Financing revenues
                                                                         -------------------- -------------------- -------------- --------------------                      -------------------- ------- --------------------
                                                                                    206,235       213,767  
      Total revenues
                                                                                              -------------------- -------------- --------------------                      -------------------- ------- --------------------
Cost of revenues:                                                                                                                                
                                                                                                                                                 
   Franchise expenses:
                                                                                     75,261        77,037  
      Advertising expenses
                                                                                        183           923  
      Bad debt expense
                                                                                     11,029         9,406  
      Other franchise expenses
                                                                                              -------------------- -------------- --------------------                      -------------------- ------- --------------------
                                                                                     86,473        87,366  
   Total franchise expenses
                                                                                        299         1,079  
   Company restaurant expenses
                                                                                                                                                 
   Rental expenses:
                                                                                        740           709  
      Interest expense from finance leases
                                                                                     21,215        20,899  
      Other rental expenses
                                                                                              -------------------- -------------- --------------------                      -------------------- ------- --------------------
                                                                                     21,955        21,608  
   Total rental expenses
                                                                                         84            98  
   Financing expenses
                                                                                              -------------------- -------------- --------------------                      -------------------- ------- --------------------
                                                                                    108,811       110,151  
      Total cost of revenues
                                                                                              -------------------- -------------- --------------------                      -------------------- ------- --------------------
Gross profit                                                                         97,424       103,616  
General and administrative expenses                                                  52,187        51,087  
Interest expense, net                                                                18,072        14,709  
Closure and impairment charges                                                          634           467  
Amortization of intangible assets                                                     2,722         2,774  
Gain on extinguishment of debt                                               --        (1,661                    )
(Gain) loss on disposition of assets                                                   (237                    )          71  
                                                                                              -------------------- -------------- --------------------                      -------------------- ------- --------------------
Income before income taxes                                                           24,046        36,169  
Income tax provision                                                                 (6,573                    )      (8,759                    )
                                                                                              -------------------- -------------- --------------------                      -------------------- ------- --------------------
Net income                                                                           17,473        27,410  
Other comprehensive (loss) income net of tax:                                                                                                    
                                                                                         (2                    )           1  
   Foreign currency translation adjustment
                                                                                              -------------------- -------------- --------------------                      -------------------- ------- --------------------
Total comprehensive income                                                                    $         17,471                        $  27,411  
                                                                                              ==================== ============== ====================                      ==================== ======= ====================
Net income available to common stockholders:                                                                                                     
Net income                                                                                    $         17,473                        $  27,410  
                                                                                       (512                    )        (679                    )
   Less: Net income allocated to unvested participating restricted stock
                                                                                              -------------------- -------------- --------------------                      -------------------- ------- --------------------
Net income available to common stockholders                                                   $         16,961                        $  26,731  
                                                                                              ==================== ============== ====================                      ==================== ======= ====================
                                                                                                                              
Net income available to common stockholders per share:                                                                                           
                                                                                              $           1.13                        $    1.75  
   Basic
                                                                                              ==================== ============== ====================                      ==================== ======= ====================
                                                                                              $           1.13                        $    1.74  
   Diluted
                                                                                              ==================== ============== ====================                      ==================== ======= ====================
Weighted average shares outstanding:                                                                                                             
                                                                                     14,980        15,304  
   Basic
                                                                                              ==================== ============== ====================                      ==================== ======= ====================
                                                                                        Dine Brands Global, Inc. and Subsidiaries
                                                                                               Consolidated Balance Sheets
                                                                                   (In thousands, except share and per share amounts)
                                                                                         
                                                                     March 31, 2024                                          December 31, 2023
 
                                                                                      ------------------------------------------------------                        -------------------------------------------------
                             Assets                                                       (Unaudited)                          
Current assets:                                                                                                                            
                                                                                      $        144,994                        $   146,034  
   Cash and cash equivalents
                                                                             90,694         127,937  
   Receivables, net of allowance
                                                                             47,631          35,058  
   Restricted cash
                                                                             23,242          29,545  
   Prepaid gift card costs
                                                                     --           3,445  
   Prepaid income taxes
                                                                             10,638          15,759  
   Other current assets
                                                                                      -------------------- -------------- --------------------                      -------------------- --------- --------------------
                                                                            317,199         357,778  
         Total current assets
Non-current restricted cash                                                  19,500          19,500  
Property and equipment, net                                                 159,706         161,891  
Operating lease right-of-use assets                                         278,056         275,214  
Deferred rent receivable                                                     31,140          33,326  
Long-term receivables, net of allowance                                      35,439          35,602  
Goodwill                                                                    254,062         254,062  
Other intangible assets, net                                                583,373         586,033  
Other non-current assets, net                                                16,734          16,881  
                                                                                      -------------------- -------------- --------------------                      -------------------- --------- --------------------
                                                                                      $      1,695,209                        $ 1,740,287  
         Total assets
                                                                                      ==================== ============== ====================                      ==================== ========= ====================
Liabilities and Stockholders' Deficit                                                                           
Current liabilities:                                                                                                                       
                                                                                      $        100,000                        $   100,000  
   Current maturities of long-term debt
                                                                             42,975          36,193  
   Accounts payable
                                                                            146,714         175,640  
   Gift card liability
                                                                             63,110          63,498  
   Current maturities of operating lease obligations
                                                                              6,886           7,243  
   Current maturities of finance lease and financing obligations
                                                                             11,600          23,211  
   Accrued employee compensation and benefits
                                                                              2,290           9,446  
   Accrued advertising expenses
                                                                 .                               7,881           7,827  
   Dividends payable
                                                                             28,514          37,394  
   Other accrued expenses
                                                                                      -------------------- -------------- --------------------                      -------------------- --------- --------------------
                                                                            409,970         460,452  
         Total current liabilities
Long-term debt, net, less current maturities                              1,085,002       1,084,502  
Operating lease obligations, less current maturities                        269,913         269,097  
Finance lease obligations, less current maturities                           36,489          34,389  
Financing obligations, less current maturities                               25,657          26,984  
Deferred income taxes, net                                                   58,808          60,829  
Deferred franchise revenue, long-term                                        37,288          38,658  
Other non-current liabilities                                                16,887          16,350  
                                                                                      -------------------- -------------- --------------------                      -------------------- --------- --------------------
                                                                          1,940,014       1,991,261  
         Total liabilities
                                                                                      -------------------- -------------- --------------------                      -------------------- --------- --------------------
Commitments and contingencies                                                                                                              
Stockholders' deficit:                                                                                          
                                                                                248             249  
   Common stock
                                                                            245,680         256,542  
   Additional paid-in-capital
                                                                            159,597         150,008  
   Retained earnings
                                                                                (66                    )           (64                    )
   Accumulated other comprehensive loss
                                                                           (650,264                    )      (657,709                    )
   Treasury stock, at cost
                                                                                      -------------------- -------------- --------------------                      -------------------- --------- --------------------
                                                                           (244,805                    )      (250,974                    )
      Total stockholders' deficit
                                                                                      -------------------- -------------- --------------------                      -------------------- --------- --------------------
                                                                                                      Dine Brands Global, Inc. and Subsidiaries
                                                                                                        Consolidated Statements of Cash Flows
                                                                                                                   (In thousands)
                                                                                                                     (Unaudited)
                                                                         
                                                                                                                                  Three Months Ended
                                                                                                                                       March 31,
                                                                                                              --------------------------------------------------------------------------------------------------------------------------------
                                                                                                  2024                                                       2023
                                                                                                              ------------------------------------------------------                        ------------------------------------------------------
Cash flows from operating activities:                                                                                               
Net income                                                                                                    $         17,473                        $         27,410  
                                                                                                                                    
   Adjustments to reconcile net income to cash flows provided by operating activities:
                                                                                                      9,741                9,222  
      Depreciation and amortization
                                                                                                        634                  459  
      Non-cash closure and impairment charges
                                                                                                      4,923                1,718  
      Non-cash stock-based compensation expense
                                                                                                        803                1,171  
      Non-cash interest expense
                                                                                             --               (1,661                    )
      Gain on extinguishment of debt
                                                                                                      1,086               (2,901                    )
      Deferred income taxes
                                                                                                     (1,583                    )             (1,193                    )
      Deferred revenue
                                                                                                       (237                    )                 71  
      (Gain) loss on disposition of assets
                                                                                                       (212                    )               (308                    )
      Other
                                                                                                                                    
      Changes in operating assets and liabilities:
                                                                                                      1,833               (2,369                    )
         Receivables, net
                                                                                                      2,186                2,557  
         Deferred rent receivable
                                                                                                      9,388                  224  
         Current income tax receivables and payables
                                                                                                       (978                    )             (2,310                    )
         Gift card receivables and payables
                                                                                                      5,120                5,024  
         Other current assets
                                                                                                     (2,158                    )             (7,579                    )
         Accounts payable
                                                                                                     (3,327                    )                340  
         Operating lease assets and liabilities
                                                                                                    (11,449                    )            (11,801                    )
         Accrued employee compensation and benefits
                                                                                                     (2,801                    )             (5,067                    )
         Accrued advertising
                                                                                                        111                3,069  
         Other current liabilities
                                                                                                              -------------------- -------------- --------------------                      -------------------- -------------- --------------------
                                                                                                     30,553               16,076  
            Cash flows provided by operating activities
                                                                                                              -------------------- -------------- --------------------                      -------------------- -------------- --------------------
Cash flows from investing activities:                                                                                               
                                                                                                      2,525                3,345  
      Principal receipts from notes, equipment contracts and other long-term receivables
                                                                                                     (3,335                    )            (16,030                    )
      Additions to property and equipment
                                                                                                         81       --  
      Proceeds from sale of property and equipment
                                                                                                       (371                    )     --  
      Additions to long-term receivables
                                                                                                        (74                    )                (54                    )
      Other
                                                                                                              -------------------- -------------- --------------------                      -------------------- -------------- --------------------
                                                                                                     (1,174                    )            (12,739                    )
            Cash flows used in investing activities
                                                                                                              -------------------- -------------- --------------------                      -------------------- -------------- --------------------
Cash flows from financing activities:                                                                                               
                                                                                             --              (66,574                    )
      Repayment of long-term debt
                                                                                                     (7,827                    )            (15,971                    )
      Dividends paid on common stock
                                                                                                     (6,000                    )             (5,000                    )
      Repurchase of common stock
                                                                                                     (1,640                    )             (1,870                    )
      Principal payments on finance lease and financing obligations
                                                                                             --                  584  
      Proceeds from stock options exercised
                                                                                                     (2,347                    )             (3,527                    )
      Repurchase of restricted stock for tax payments upon vesting
                                                                                                        (29                    )               (859                    )
      Tax payments for share settlement of restricted stock units
                                                                                                         (3                    )     --  
      Other
                                                                                                              -------------------- -------------- --------------------                      -------------------- -------------- --------------------
                                                                                                    (17,846                    )            (93,217                    )
            Cash flows used in financing activities
                                                                                                              -------------------- -------------- --------------------                      -------------------- -------------- --------------------
                                                                                                     11,533              (89,880                    )
      Net change in cash, cash equivalents and restricted cash
                                                                                                    200,592              324,984  
      Cash, cash equivalents and restricted cash at beginning of period
                                                                                                              -------------------- -------------- --------------------                      -------------------- -------------- --------------------
                                                                                                              $        212,125                        $        235,104  
      Cash, cash equivalents and restricted cash at end of period
                                                                                                              ==================== ============== ====================                      ==================== ============== ====================
Supplemental disclosures:                                                                                                           
                                                                                                              $         19,846                        $         16,702  
      Interest paid in cash
 Dine Brands Global, Inc. and Subsidiaries
        Non-GAAP Financial Measures
 (In thousands, except per share amounts)
                (Unaudited)
   
                                                                                                                     Three Months Ended March 31,
                                                                                                          ------------------------------------------------------------------------------------------------------------------------
                                                                                              2024                                                   2023
                                                                                                          ------------------------------------------------------   -------------------- ----------------------------------------------
                                                                                                             
Net income available to common stockholders                                                               $         16,961                      $                    $ 26,731  
Closure and impairment charges                                                                      634          467  
Amortization of intangible assets                                                                 2,722        2,774  
Non-cash interest expense                                                                           803        1,171  
(Gain) loss on disposition of assets                                                               (237                    )         71  
Gain on extinguishment of debt                                                           --       (1,661                    )
Acquisition costs                                                                        --          771  
Other EBITDA adjustments                                                                            200        1,217  
Net income tax provision for above adjustments                                                   (1,072                    )     (1,251                    )
Net income allocated to unvested participating restricted stock                                     (85                    )        (89                    )
                                                                                                          -------------------- -------------- -------------------- -------------------- -------------------- ------ --------------------
Net income available to common stockholders, as adjusted                                                  $         19,926                      $                    $ 30,201  
                                                                                                          ==================== ============== ==================== ==================== ==================== ====== ====================
                                                                                                             
Diluted net income available to common stockholders per share:                                                                  
Net income available to common stockholders                                                               $           1.13                      $                    $   1.74  
Closure and impairment charges                                                                     0.03         0.02  
Amortization of intangible assets                                                                  0.13         0.13  
Non-cash interest expense                                                                          0.04         0.06  
(Gain) loss on disposition of assets                                                              (0.01                    )       0.00  
Gain on extinguishment of debt                                                           --        (0.08                    )
Acquisition costs                                                                        --         0.04  
Other EBITDA adjustments                                                                           0.01         0.06  
Net income allocated to unvested participating restricted stock                                   (0.01                    )      (0.01                    )
Rounding                                                                                           0.01         0.01  
                                                                                                          -------------------- -------------- -------------------- -------------------- -------------------- ------ --------------------
Diluted net income available to common stockholders per share, as adjusted                                $           1.33                      $                    $   1.97  
                                                                                                          ==================== ============== ==================== ==================== ==================== ====== ====================
                                                                                                             
Numerator for basic EPS - net income available to common stockholders, as adjusted                        $         19,926                      $                    $ 30,201  
Effect of unvested participating restricted stock using the two-class method             --            2  
                                                                                                          -------------------- -------------- -------------------- -------------------- -------------------- ------ --------------------
Numerator for diluted EPS - net income available to common stockholders, as adjusted                      $         19,926                      $                    $ 30,203  
                                                                                                          ==================== ============== ==================== ==================== ==================== ====== ====================
                                                                                                             
Denominator for basic EPS - weighted-average shares                                              14,980       15,304  
Dilutive effect of stock options                                                         --           35  
                                                                                                          -------------------- -------------- -------------------- -------------------- -------------------- ------ --------------------
 Dine Brands Global, Inc. and Subsidiaries
        Non-GAAP Financial Measures
                (Unaudited)
   
                                                                                     Three Months Ended March 31,
                                                             2024                                                    2023
                                                      ------------------------------------------------------                        -----------------------------------------------
                                                                                            (In thousands)
Cash flows provided by operating activities                              $         30,553                        $  16,076  
Principal receipts from notes and equipment contracts            2,525         2,223  
Net additions to property and equipment                         (3,335                    )     (16,030                    )
                                                      -------------------- -------------- --------------------                      -------------------- ------- --------------------
Adjusted free cash flow                                         29,743         2,269  
Repayment of long-term debt, net                        --       (66,574                    )
Dividends paid on common stock                                  (7,827                    )     (15,971                    )
Repurchase of common stock                                      (6,000                    )      (5,000                    )
                                                      -------------------- -------------- --------------------                      -------------------- ------- --------------------
 Dine Brands Global, Inc. and Subsidiaries
        Non-GAAP Financial Measures
                (Unaudited)
   
                                                                     Three Months Ended March 31,
                                              2024                                                   2023
                                                          ------------------------------------------------------   -------------------- ----------------------------------------------
                                                                            (In thousands)
Net income, as reported                                   $         17,473                        $ 27,410  
Interest charges on finance leases                  740          709  
All other interest charges                       20,763       17,681  
Income tax provision                              6,573        8,759  
Depreciation and amortization                     9,741        9,213  
Non-cash stock-based compensation                 4,923        1,718  
Closure and impairment charges                      634          467  
Gain on extinguishment of debt           --       (1,661                    )
Loss (gain) on disposition of assets               (237                    )         71  
Merger and acquisition costs             --          771  
Other                                               200        1,217  
                                                          -------------------- -------------- --------------------                      -------------------- ------ --------------------
 Dine Brands Global, Inc. and Subsidiaries
              Restaurant Data
                (Unaudited)
   
                                                                                                                               Three Months Ended March 31,
                                                                                                                --------------------------------------------------------------------------------------------------------------------------------
                                                                                                    2024                                                       2023
                                                                                                                ------------------------------------------------------                        ------------------------------------------------------
Applebee's Restaurant Data                                                                    
Global Effective Restaurants(a)                                                                                                       
                                                                                                        1,635                1,673  
   Franchise
                                                                                               --       --  
   Company
                                                                                                                -------------------- -------------- --------------------                      -------------------- -------------- --------------------
                                                                                                        1,635                1,673  
      Total
                                                                                                                ==================== ============== ====================                      ==================== ============== ====================
System-wide(b)                                                                                                                        
                                                                                                         (5.9                   )%                5.6                    %
   Domestic sales percentage change(c)
                                                                                                         (4.6                   )%                6.1                    %
   Domestic same-restaurant sales percentage change(d)
Franchise(b)                                                                                                                          
                                                                                                         (5.9                   )%                9.6                    %
   Domestic sales percentage change(c)
                                                                                                         (4.6                   )%                5.6                    %
   Domestic same-restaurant sales percentage change(d)
                                                                                                                $           54.7                        $           56.8  
   Average weekly domestic unit sales (in thousands)
                                                                                                                   
IHOP Restaurant Data                                                                                                                  
Global Effective Restaurants(a)                                                                                                       
                                                                                                        1,644                1,617  
   Franchise
                                                                                                          156                  156  
   Area license
                                                                                                                -------------------- -------------- --------------------                      -------------------- -------------- --------------------
                                                                                                        1,800                1,773  
      Total
                                                                                                                ==================== ============== ====================                      ==================== ============== ====================
System-wide(b)                                                                                                                        
                                                                                                          0.2                    %               11.4                    %
   Sales percentage change(c)
                                                                                                         (1.7                   )%                8.7                    %
   Domestic same-restaurant sales percentage change, including area license restaurants(d)
Franchise(b)                                                                                                                          
                                                                                                          0.2                    %               11.5                    %
   Sales percentage change(c)
                                                                                                         (1.9                   )%                8.8                    %
   Domestic same-restaurant sales percentage change(d)
                                                                                                                $           37.6                        $           38.2  
   Average weekly unit sales (in thousands)
Area License(b)                                                                                                                       
                                                                             Dine Brands Global, Inc. and Subsidiaries
                                                                                          Restaurant Data
                                                                                            (Unaudited)
                                       
                                                                                   Three Months Ended March 31,
                                                                            ----------------------------------------------------------------------------------------------------------------
                                                            2024                                               2023
                                                                            ----------------------------------------------                        ----------------------------------------------
Fuzzy's Restaurant Data                                                                   
Global Effective Restaurants(a)                                                                                       
                                                              127          134  
   Franchise
                                                                1            3  
   Company
                                                                            -------------------- ------ --------------------                      -------------------- ------ --------------------
                                                              128          137  
      Total
                                                                            ==================== ====== ====================                      ==================== ====== ====================
System-wide(b)                                                                                                      

Do not sell my personal information

Copyright © 2024. All market data is provided by Barchart Solutions. Information is provided "as is" and solely for informational purposes, not for trading purposes or advice. To see all exchange delays and terms of use, please see disclaimer.