Delaware
|
13-3487402
|
|
(State
or other jurisdiction of
|
(I.R.S.
Employer
|
|
incorporation
or organization
|
Identification
No.)
|
Quarter
Ended
|
Three
Quarters Ended
|
|||||||||||||||
September
24, 2008
|
September
26, 2007
|
September
24, 2008
|
September
26, 2007
|
|||||||||||||
(In
thousands, except per share amounts)
|
||||||||||||||||
Revenue:
|
||||||||||||||||
Company
restaurant sales
|
$
|
160,608
|
$
|
216,792
|
$
|
493,434
|
$
|
650,909
|
||||||||
Franchise
and license revenue
|
28,667
|
24,617
|
82,109
|
68,193
|
||||||||||||
Total
operating revenue
|
189,275
|
241,409
|
575,543
|
719,102
|
||||||||||||
Costs
of company restaurant sales:
|
||||||||||||||||
Product
costs
|
38,811
|
55,520
|
119,790
|
166,969
|
||||||||||||
Payroll
and benefits
|
65,582
|
88,341
|
208,331
|
273,141
|
||||||||||||
Occupancy
|
9,475
|
13,193
|
30,003
|
39,345
|
||||||||||||
Other
operating expenses
|
25,384
|
33,842
|
75,322
|
95,937
|
||||||||||||
Total
costs of company restaurant sales
|
139,252
|
190,896
|
433,446
|
575,392
|
||||||||||||
Costs
of franchise and license revenue
|
8,757
|
6,858
|
25,448
|
20,266
|
||||||||||||
General
and administrative expenses
|
14,894
|
15,974
|
46,046
|
49,067
|
||||||||||||
Depreciation
and amortization
|
9,977
|
12,117
|
30,110
|
37,475
|
||||||||||||
Operating
gains, losses and other charges, net
|
(4,294
|
)
|
(316
|
)
|
(9,980
|
)
|
(14,890
|
)
|
||||||||
Total
operating costs and expenses
|
168,586
|
225,529
|
525,070
|
667,310
|
||||||||||||
Operating
income
|
20,689
|
15,880
|
50,473
|
51,792
|
||||||||||||
Other
expenses:
|
||||||||||||||||
Interest
expense, net
|
8,761
|
10,489
|
26,845
|
32,783
|
||||||||||||
Other
nonoperating expense (income), net
|
677
|
34
|
4,436
|
(391
|
)
|
|||||||||||
Total
other expenses, net
|
9,438
|
10,523
|
31,281
|
32,392
|
||||||||||||
Net
income before income taxes
|
11,251
|
5,357
|
19,192
|
19,400
|
||||||||||||
Provision
for income taxes
|
689
|
407
|
1,355
|
2,780
|
||||||||||||
Net
income
|
$
|
10,562
|
$
|
4,950
|
$
|
17,837
|
$
|
16,620
|
||||||||
Net
income per share:
|
||||||||||||||||
Basic net
income per share
|
$
|
0.11
|
$
|
0.05
|
$
|
0.19
|
$
|
0.18
|
||||||||
Diluted
net income per share
|
$
|
0.11
|
$
|
0.05
|
$
|
0.18
|
$
|
0.17
|
||||||||
Weighted
average shares outstanding:
|
||||||||||||||||
Basic
|
95,333
|
93,915
|
95,059
|
93,674
|
||||||||||||
Diluted
|
98,332
|
98,605
|
99,191
|
98,770
|
September
24, 2008
|
December
26, 2007
|
|||||||
(In
thousands)
|
||||||||
Assets
|
||||||||
Current
Assets:
|
||||||||
Cash
and cash equivalents
|
$
|
21,422
|
$
|
21,565
|
||||
Receivables,
net
|
11,408
|
13,585
|
||||||
Inventories
|
5,419
|
6,485
|
||||||
Assets
held for sale
|
3,032
|
6,712
|
||||||
Prepaid
and other current assets
|
12,893
|
9,526
|
||||||
Total
Current Assets
|
54,174
|
57,873
|
||||||
Property,
net of accumulated depreciation of $293,770 and $307,047,
respectively
|
167,910
|
184,610
|
||||||
Other
Assets:
|
||||||||
Goodwill
|
40,634
|
42,439
|
||||||
Intangible
assets, net
|
59,770
|
62,657
|
||||||
Deferred
financing costs, net
|
4,188
|
5,078
|
||||||
Other
assets
|
31,003
|
24,699
|
||||||
Total
Assets
|
$
|
357,679
|
$
|
377,356
|
||||
Liabilities
and Shareholders' Deficit
|
||||||||
Current
Liabilities:
|
||||||||
Current
maturities of notes and debentures
|
$
|
4,555
|
$
|
2,085
|
||||
Current
maturities of capital lease obligations
|
3,637
|
4,051
|
||||||
Accounts
payable
|
31,041
|
43,262
|
||||||
Other
|
73,202
|
82,069
|
||||||
Total
Current Liabilities
|
112,435
|
131,467
|
||||||
Long-Term
Liabilities:
|
||||||||
Notes
and debentures, less current maturities
|
307,504
|
325,971
|
||||||
Capital
lease obligations, less current maturities
|
22,252
|
20,845
|
||||||
Liability
for insurance claims, less current portion
|
24,480
|
27,148
|
||||||
Deferred
income taxes
|
12,115
|
11,579
|
||||||
Other
noncurrent liabilities and deferred credits
|
38,573
|
42,578
|
||||||
Total
Long-Term Liabilities
|
404,924
|
428,121
|
||||||
Total
Liabilities
|
517,359
|
559,588
|
||||||
Commitments
and contingencies
|
||||||||
Total
Shareholders’ Deficit
|
(159,680
|
)
|
(182,232
|
)
|
||||
Total
Liabilities and Shareholders’ Deficit
|
$
|
357,679
|
$
|
377,356
|
Common
Stock
|
Accumulated
Other Comprehensive
|
Total
Shareholders'
|
||||||||||||||||||||||
Shares
|
Amount
|
Paid-in
Capital
|
Deficit
|
Loss,
Net
|
Deficit
|
|||||||||||||||||||
(In
thousands)
|
||||||||||||||||||||||||
Balance,
December 26, 2007
|
94,626
|
$
|
946
|
$
|
533,612
|
$
|
(700,284
|
)
|
$
|
(13,144
|
)
|
$
|
(178,870
|
)
|
||||||||||
Goodwill
adjustment (Note 3)
|
—
|
—
|
—
|
(3,362
|
)
|
—
|
(3,362
|
)
|
||||||||||||||||
Balance,
December 26, 2007
|
94,626
|
$
|
946
|
$
|
533,612
|
$
|
(703,646
|
)
|
$
|
(13,144
|
)
|
$
|
(182,232
|
)
|
||||||||||
Comprehensive
income:
|
||||||||||||||||||||||||
Net
income
|
—
|
—
|
—
|
17,837
|
—
|
17,837
|
||||||||||||||||||
Recognition
of unrealized loss on hedge
transactions,
net of tax
|
—
|
—
|
—
|
—
|
852 | 852 | ||||||||||||||||||
Comprehensive
income
|
—
|
—
|
—
|
17,837
|
852
|
18,689
|
||||||||||||||||||
Share-based
compensation on equity classified
awards
|
—
|
—
|
2,591
|
—
|
—
|
2,591
|
||||||||||||||||||
Issuance
of common stock for share-based
compensation
|
385
|
4
|
288
|
—
|
—
|
292
|
||||||||||||||||||
Exercise
of common stock options
|
675
|
7
|
973
|
—
|
—
|
980
|
||||||||||||||||||
Balance,
September 24, 2008
|
95,686
|
$
|
957
|
$
|
537,464
|
$
|
(685,809
|
)
|
$
|
(12,292
|
)
|
$
|
(159,680
|
)
|
Three
Quarters Ended
|
||||||||
September
24, 2008
|
September
26, 2007
|
|||||||
(In
thousands)
|
||||||||
Cash
Flows from Operating Activities:
|
||||||||
Net
income
|
$
|
17,837
|
$
|
16,620
|
||||
Adjustments
to reconcile net income to cash flows provided by operating
activities:
|
||||||||
Depreciation
and amortization
|
30,110
|
37,475
|
||||||
Operating
gains, losses and other charges, net
|
(9,980
|
)
|
(14,890
|
)
|
||||
Amortization
of deferred financing costs
|
827
|
886
|
||||||
Loss
(gain) on early extinguishment of debt
|
(30
|
)
|
207
|
|||||
Loss
on change in the fair value of interest rate swap
|
3,094
|
—
|
||||||
Deferred
income tax expense
|
565
|
2,381
|
||||||
Share-based
compensation
|
2,511
|
3,000
|
||||||
Changes
in assets and liabilities, net of effects of acquisitions and
dispositions:
|
||||||||
Decrease
(increase) in assets:
|
||||||||
Receivables
|
3,009
|
3,216
|
||||||
Inventories
|
1,066
|
506
|
||||||
Other
current assets
|
(3,367
|
)
|
(495
|
)
|
||||
Other
assets
|
(2,909
|
)
|
(2,644
|
)
|
||||
Increase
(decrease) in liabilities:
|
||||||||
Accounts
payable
|
(9,416
|
)
|
(2,530
|
)
|
||||
Accrued
salaries and vacations
|
(8,225
|
)
|
(5,696
|
)
|
||||
Accrued
taxes
|
794
|
119
|
||||||
Other
accrued liabilities
|
(8,310
|
)
|
2,991
|
|||||
Other
noncurrent liabilities and deferred credits
|
(9,622
|
)
|
(5,702
|
)
|
||||
Net
cash flows provided by operating activities
|
7,954
|
35,444
|
||||||
Cash
Flows from Investing Activities:
|
||||||||
Purchase
of property
|
(21,173
|
)
|
(18,807
|
)
|
||||
Proceeds
from disposition of property
|
31,391
|
35,017
|
||||||
Acquisition
of restaurant units
|
—
|
(2,208
|
)
|
|||||
Net
cash flows provided by investing activities
|
10,218
|
14,002
|
||||||
Cash
Flows from Financing Activities:
|
||||||||
Long-term
debt payments
|
(19,208
|
)
|
(46,468
|
)
|
||||
Deferred
financing costs paid
|
—
|
(401
|
)
|
|||||
Proceeds
from exercise of stock options
|
980
|
918
|
||||||
Net
bank overdrafts
|
(87
|
)
|
(646
|
)
|
||||
Net
cash flows used in financing activities
|
(18,315
|
)
|
(46,597
|
)
|
||||
Increase
(decrease) in cash and cash equivalents
|
(143
|
)
|
2,849
|
|||||
Cash
and Cash Equivalents at:
|
||||||||
Beginning
of period
|
21,565
|
26,226
|
||||||
End
of period
|
$
|
21,422
|
$
|
29,075
|
Fair
Value Measurements as of September 24, 2008
|
|||||||||||||||||
September
24, 2008
|
Quoted
Prices in Active Markets for Identical Assets/Liabilities
(Level
1)
|
Significant
Other Observable Inputs
(Level
2)
|
Significant
Unobservable Inputs
(Level
3)
|
Valuation
Technique
|
|||||||||||||
(In
thousands)
|
|||||||||||||||||
Deferred
compensation plan
investments
|
$
|
6,132
|
$
|
6,132
|
$
|
—
|
$
|
—
|
market
approach
|
||||||||
Interest
rate swap liability
|
(2,603
|
)
|
—
|
(2,603
|
)
|
—
|
income
approach
|
||||||||||
Total
|
$
|
3,529
|
$
|
6,132
|
$
|
(2,603
|
)
|
$
|
—
|
Quarter
Ended
September
26, 2007
|
Three
Quarters Ended
September
26, 2007
|
Fiscal
Year Ended
December
26, 2007
|
||||||||||||||||||||||||||||||||||
Unadjusted
|
Adjustment
|
Adjusted
|
Unadjusted
|
Adjustment
|
Adjusted
|
Unadjusted
|
Adjustment
|
Adjusted
|
||||||||||||||||||||||||||||
(In
thousands, except per share amounts)
|
||||||||||||||||||||||||||||||||||||
Operating
gains, losses and other charges, net
|
$
|
(747
|
)
|
$
|
431
|
$
|
(316
|
)
|
$
|
(16,427
|
)
|
$
|
1,537
|
$
|
(14,890
|
)
|
$
|
(34,828
|
)
|
3,746
|
(31,082
|
)
|
||||||||||||||
Total
operating costs and expenses
|
225,098
|
431
|
225,529
|
665,773
|
1,537
|
667,310
|
855,838
|
3,746
|
859,584
|
|||||||||||||||||||||||||||
Operating
income
|
16,311
|
(431
|
)
|
15,880
|
53,329
|
(1,537
|
)
|
51,792
|
83,530
|
(3,746
|
)
|
79,784
|
||||||||||||||||||||||||
Net
income before taxes
|
5,788
|
(431
|
)
|
5,357
|
20,937
|
(1,537
|
)
|
19,400
|
39,905
|
(3,746
|
)
|
36,159
|
||||||||||||||||||||||||
Provision
for income taxes
|
451
|
(44
|
)
|
407
|
2,937
|
(157
|
)
|
2,780
|
5,192
|
(384
|
)
|
4,808
|
||||||||||||||||||||||||
Net
income
|
5,337
|
(387
|
)
|
4,950
|
18,000
|
(1,380
|
)
|
16,620
|
34,713
|
(3,362
|
)
|
31,351
|
||||||||||||||||||||||||
Basic
net income per share
|
$
|
0.06
|
$
|
(0.01
|
)
|
$
|
0.05
|
$
|
0.19
|
$
|
(0.01
|
)
|
$
|
0.18
|
$
|
0.37
|
$
|
(0.04
|
)
|
$
|
0.33
|
|||||||||||||||
Diluted
net income per share
|
$
|
0.05
|
$
|
(0.00
|
)
|
$
|
0.05
|
$
|
0.18
|
$
|
(0.01
|
)
|
$
|
0.17
|
$
|
0.35
|
$
|
(0.03
|
)
|
$
|
0.32
|
December
26, 2007
|
Adjustment
|
Adjusted
December
26, 2007
|
||||||||||
(In
thousands)
|
||||||||||||
Goodwill
|
$
|
46,185
|
$
|
(3,746
|
)
|
$
|
42,439
|
|||||
Total
assets
|
381,102
|
(3,746
|
)
|
377,356
|
||||||||
Deferred
income taxes
|
11,963
|
(384
|
)
|
11,579
|
||||||||
Total
long-term liabilities
|
428,505
|
(384
|
)
|
428,121
|
||||||||
Total
liabilities
|
559,972
|
(384
|
)
|
559,588
|
||||||||
Total
shareholders' deficit
|
(178,870
|
)
|
(3,362
|
)
|
(182,232
|
)
|
||||||
Total
liabilities and shareholders' deficit
|
381,102
|
(3,746
|
)
|
377,356
|
Fiscal
Year Ended December 26, 2007
|
||||||||||||||||
First
Quarter
|
Second
Quarter
|
Third
Quarter
|
Fourth
Quarter
|
|||||||||||||
(In
thousands, except per share data)
|
||||||||||||||||
Company
restaurant sales
|
$
|
215,801
|
$
|
218,316
|
$
|
216,792
|
$
|
193,712
|
||||||||
Franchise
and licensing revenue
|
20,950
|
22,626
|
24,617
|
26,554
|
||||||||||||
Total
operating revenue
|
236,751
|
240,942
|
241,409
|
220,266
|
||||||||||||
Total
operating costs and expenses
|
224,165
|
217,616
|
225,529
|
192,274
|
||||||||||||
Operating
income
|
$
|
12,586
|
$
|
23,326
|
$
|
15,880
|
$
|
27,992
|
||||||||
Net
income
|
$
|
1,087
|
$
|
10,583
|
$
|
4,950
|
$
|
14,731
|
||||||||
Basic
net income per share (a)
|
$
|
0.01
|
$
|
0.11
|
$
|
0.05
|
$
|
0.16
|
||||||||
Diluted
net income per share (a)
|
$
|
0.01
|
$
|
0.11
|
$
|
0.05
|
$
|
0.15
|
(a)
|
Per
share amounts do not necessarily sum to the total year amounts due to
changes in shares outstanding and
rounding.
|
(In
thousands)
|
||||
Balance
at December 26, 2007
|
$
|
42,439
|
||
Write-offs
associated with sale of restaurants
|
(1,777
|
)
|
||
Reversal
of valuation allowance related to deferred tax assets (Note
11)
|
(28
|
)
|
||
Balance
at September 24, 2008
|
$
|
40,634
|
September
24, 2008
|
December
26, 2007
|
|||||||||||||||
Gross
Carrying Amount
|
Accumulated
Amortization
|
Gross
Carrying Amount
|
Accumulated
Amortization
|
|||||||||||||
(In
thousands)
|
||||||||||||||||
Goodwill
|
$
|
40,634
|
$
|
—
|
$
|
42,439
|
$
|
—
|
||||||||
Intangible
assets with indefinite lives:
|
||||||||||||||||
Trade
names
|
$
|
42,432
|
$
|
—
|
$
|
42,395
|
$
|
—
|
||||||||
Liquor
licenses
|
262
|
—
|
279
|
—
|
||||||||||||
Intangible
assets with definite lives:
|
||||||||||||||||
Franchise
and license agreements
|
55,551
|
38,581
|
61,903
|
42,036
|
||||||||||||
Foreign
license agreements
|
241
|
135
|
241
|
125
|
||||||||||||
Intangible
assets
|
$
|
98,486
|
$
|
38,716
|
$
|
104,818
|
$
|
42,161
|
||||||||
Other
assets with definitive lives:
|
||||||||||||||||
Software
development costs
|
$
|
31,845
|
$
|
25,974
|
$
|
30,853
|
$
|
24,560
|
Quarter
Ended
|
Three
Quarters Ended
|
|||||||||||||||
September
24, 2008
|
September
26, 2007
|
September
24, 2008
|
September
26, 2007
|
|||||||||||||
(In
thousands)
|
||||||||||||||||
Gains
on sales of assets and other, net
|
$
|
(5,290
|
)
|
$
|
(4,197
|
)
|
$
|
(18,214
|
)
|
$
|
(20,841
|
)
|
||||
Restructuring
charges and exit costs
|
752
|
3,701
|
7,506
|
5,531
|
||||||||||||
Impairment
charges
|
244
|
180
|
728
|
420
|
||||||||||||
Operating
gains, losses and other charges, net
|
$
|
(4,294
|
)
|
$
|
(316
|
)
|
$
|
(9,980
|
)
|
$
|
(14,890
|
)
|
Quarter
Ended September 24, 2008
|
Quarter
Ended September 26, 2007
|
|||||||||||||||
Net
Proceeds
|
Gains
|
Net
Proceeds
|
Gains
|
|||||||||||||
(In
thousands)
|
||||||||||||||||
Sales
of restaurant operations and related real estate
to
franchisees
|
$
|
8,242
|
$
|
3,496
|
$
|
8,748
|
$
|
2,394
|
||||||||
Sales
of other real estate assets
|
2,198
|
1,764
|
353
|
353
|
||||||||||||
Recognition
of deferred gains
|
—
|
30
|
—
|
1,450
|
||||||||||||
Total
|
$
|
10,440
|
$
|
5,290
|
$
|
9,101
|
$
|
4,197
|
Three
Quarters Ended September 24, 2008
|
Three
Quarters Ended September 26, 2007
|
|||||||||||||||
Net
Proceeds
|
Gains
|
Net
Proceeds
|
Gains
|
|||||||||||||
(In
thousands)
|
||||||||||||||||
Sales
of restaurant operations and related real estate
to
franchisees
|
$
|
30,241
|
$
|
15,439
|
$
|
30,601
|
$
|
15,350
|
||||||||
Sales
of other real estate assets
|
3,820
|
2,683
|
5,388
|
3,495
|
||||||||||||
Recognition
of deferred gains
|
—
|
92
|
—
|
1,996
|
||||||||||||
Total
|
$
|
34,061
|
$
|
18,214
|
$
|
35,989
|
$
|
20,841
|
Quarter
Ended
|
Three
Quarters Ended
|
|||||||||||||||
September
24, 2008
|
September
26, 2007
|
September
24, 2008
|
September
26, 2007
|
|||||||||||||
(In
thousands)
|
||||||||||||||||
Exit
costs
|
$
|
821
|
$
|
276
|
$
|
2,476
|
$
|
1,011
|
||||||||
Severance
and other restructuring charges
|
(69
|
)
|
3,425
|
5,030
|
4,520
|
|||||||||||
Total
restructuring and exit costs
|
$
|
752
|
$
|
3,701
|
$
|
7,506
|
$
|
5,531
|
(In
thousands)
|
||||
Balance,
beginning of year
|
$
|
8,339
|
||
Provisions
for units closed during the year (1)
|
728
|
|||
Changes
in estimates of accrued exit costs, net (1)
|
1,748
|
|||
Payments,
net
|
(2,533
|
)
|
||
Interest
accretion
|
615
|
|||
Balance,
end of quarter
|
8,897
|
|||
Less
current portion included in other current
liabilities
|
2,038
|
|||
Long-term
portion included in other noncurrent liabilities
|
$
|
6,859
|
(1)
|
Included
as a component of operating gains, losses and other charges,
net.
|
(In
thousands)
|
||||
Remainder
of 2008
|
$
|
843
|
||
2009
|
2,499
|
|||
2010
|
1,768
|
|||
2011
|
1,458
|
|||
2012
|
1,153
|
|||
Thereafter
|
3,101
|
|||
Total
|
10,822
|
|||
Less
imputed interest
|
1,925
|
|||
Present
value of exit cost liabilities
|
$
|
8,897
|
Quarter
Ended
September
24, 2008
|
Three
Quarters Ended
September
24, 2008
|
|||||||
(In
thousands)
|
||||||||
Accumulated
Other Comprehensive Income, beginning of period
|
$
|
(1,794
|
)
|
$
|
(2,353
|
)
|
||
Amortization
of unrealized losses related to the interest rate swap (recorded in
other
nonoperating
expense)
|
293
|
852
|
||||||
Accumulated
Other Comprehensive Income, end of period
|
$
|
(1,501
|
)
|
$
|
(1,501
|
)
|
Quarter
Ended
September
24, 2008
|
Three
Quarters Ended
September
24, 2008
|
|||||||
(In
thousands)
|
||||||||
Fair
value of the interest rate swap, beginning of period
|
$ | (2,850 | ) | $ | (2,753 | ) | ||
Change
in the fair value of the interest rate swap (recorded in other
nonoperating expense)
|
247 | (2,242 | ) | |||||
Termination
of a portion of the swap
|
— | 2,392 | ||||||
Fair
value of the interest rate swap, end of period
|
$ | (2,603 | ) | $ | (2,603 | ) |
Pension
Plan
|
Other
Defined Benefit Plans
|
|||||||||||||||
Quarter
Ended
|
Quarter
Ended
|
|||||||||||||||
September
24, 2008
|
September
26, 2007
|
September
24, 2008
|
September
26, 2007
|
|||||||||||||
(In
thousands)
|
||||||||||||||||
Service
cost
|
$
|
88
|
$
|
88
|
$
|
—
|
$
|
—
|
||||||||
Interest
cost
|
847
|
786
|
49
|
48
|
||||||||||||
Expected
return on plan assets
|
(969
|
)
|
(883
|
)
|
—
|
—
|
||||||||||
Amortization
of net loss
|
151
|
221
|
4
|
5
|
||||||||||||
Net
periodic benefit cost
|
$
|
117
|
$
|
212
|
$
|
53
|
$
|
53
|
Pension
Plan
|
Other
Defined Benefit Plans
|
|||||||||||||||
Three
Quarters Ended
|
Three
Quarters Ended
|
|||||||||||||||
September
24, 2008
|
September
26, 2007
|
September
24, 2008
|
September
26, 2007
|
|||||||||||||
(In
thousands)
|
||||||||||||||||
Service
cost
|
$
|
263
|
$
|
263
|
$
|
—
|
$
|
—
|
||||||||
Interest
cost
|
2,541
|
2,358
|
146
|
143
|
||||||||||||
Expected
return on plan assets
|
(2,908
|
)
|
(2,647
|
)
|
—
|
—
|
||||||||||
Amortization
of net loss
|
451
|
662
|
14
|
17
|
||||||||||||
Net
periodic benefit cost
|
$
|
347
|
$
|
636
|
$
|
160
|
$
|
160
|
Quarter
Ended
|
Three
Quarters Ended
|
|||||||||||||||
September
24, 2008
|
September
26, 2007
|
September
24, 2008
|
September
26, 2007
|
|||||||||||||
(In
thousands)
|
||||||||||||||||
Share-based
compensation related to liability
classified
restricted
stock units
|
$
|
(119
|
)
|
$
|
(24
|
)
|
$
|
(80
|
)
|
$
|
658
|
|||||
Share
based compensation related to equity
classified
awards:
|
||||||||||||||||
Stock
options
|
$
|
396
|
$
|
448
|
$
|
1,321
|
$
|
1,067
|
||||||||
Restricted
stock units
|
511
|
176
|
1,086
|
1,034
|
||||||||||||
Board
deferred stock units
|
61
|
81
|
184
|
241
|
||||||||||||
Total
share-based compensation related to
equity
classified
awards
|
968
|
705
|
2,591
|
2,342
|
||||||||||||
Total
share-based compensation
|
$
|
849
|
$
|
681
|
$
|
2,511
|
$
|
3,000
|
Dividend
yield
|
0.0
|
%
|
||
Expected
volatility
|
50.1
|
%
|
||
Risk-free
interest rate
|
2.7
|
%
|
||
Weighted-average
expected term
|
4.6
years
|
September
24, 2008
|
December
26, 2007
|
|||||||
(In
thousands)
|
||||||||
Liability
classified restricted stock units:
|
||||||||
Other
current
liabilities
|
$
|
2,042
|
$
|
1,170
|
||||
Other
noncurrent liabilities
|
$
|
924
|
$
|
2,828
|
||||
Equity
classified restricted stock units:
|
||||||||
Additional
paid-in capital
|
$
|
4,179
|
$
|
3,925
|
September
24, 2008
|
December
26, 2007
|
|||||||
(In
thousands)
|
||||||||
Additional
minimum pension liability
|
$
|
(10,791
|
)
|
$
|
(10,791
|
)
|
||
Unrealized
gain on hedged transaction
|
(1,501
|
)
|
(2,353
|
)
|
||||
Accumulated
other comprehensive income (loss)
|
$
|
(12,292
|
)
|
$
|
(13,144
|
)
|
Quarter
Ended
|
Three
Quarters Ended
|
|||||||||||||||
September
24, 2008
|
September
26, 2007
|
September
24, 2008
|
September
26, 2007
|
|||||||||||||
(In
thousands, except for per share amounts)
|
||||||||||||||||
Numerator:
|
||||||||||||||||
Numerator
for basic and diluted net income per
share -
net
income
|
$
|
10,562
|
$
|
4,950
|
$
|
17,837
|
$
|
16,620
|
||||||||
Denominator:
|
||||||||||||||||
Denominator
for basic net income per share –
weighted
average
shares
|
95,333
|
93,915
|
95,059
|
93,674
|
||||||||||||
Effect
of dilutive securities:
|
||||||||||||||||
Options
|
2,056
|
3,737
|
2,517
|
4,073
|
||||||||||||
Restricted
stock units and awards
|
943
|
953
|
1,615
|
1,023
|
||||||||||||
Denominator
for diluted net income per share -
adjusted
weighted
average shares and assumed
conversions
of dilutive
securities
|
98,332
|
98,605
|
99,191
|
98,770
|
||||||||||||
Basic
net income per share
|
$
|
0.11
|
$
|
0.05
|
$
|
0.19
|
$
|
0.18
|
||||||||
Diluted
net income per share
|
$
|
0.11
|
$
|
0.05
|
$
|
0.18
|
$
|
0.17
|
||||||||
Stock
options excluded (1)
|
3,670
|
2,109
|
3,409
|
1,861
|
(1) | Excluded from diluted weighted-average shares outstanding as the impact would have been antidilutive. |
Three
Quarters Ended
|
||||||||
September
24, 2008
|
September
26, 2007
|
|||||||
(In
thousands)
|
||||||||
Income
taxes paid, net
|
$
|
1,001
|
$
|
1,381
|
||||
Interest
paid
|
$
|
21,594
|
$
|
23,840
|
||||
Noncash
investing activities:
|
||||||||
Notes
received in connection with disposition of property
|
$
|
2,670
|
$
|
—
|
||||
Execution
of direct financing leases
|
$
|
3,007
|
$
|
132
|
||||
Net
proceeds receivable from disposition of property
|
$
|
—
|
$
|
972
|
||||
Noncash
financing activities:
|
||||||||
Net
proceeds receivable from stock option exercises
|
$
|
—
|
$
|
260
|
||||
Issuance
of common stock, pursuant to share-based compensation
plans
|
$
|
1,268
|
$
|
1,125
|
||||
Execution
of capital leases
|
$
|
4,516
|
$
|
1,430
|
Quarter
Ended
|
Three
Quarters Ended
|
|||||||||||||||||||||||||||||||
September
24, 2008
|
September
26, 2007
|
September
24, 2008
|
September
26, 2007
|
|||||||||||||||||||||||||||||
(Dollars
in thousands)
|
||||||||||||||||||||||||||||||||
Revenue:
|
||||||||||||||||||||||||||||||||
Company
restaurant sales
|
$ | 160,608 | 84.9 | % | $ | 216,792 | 89.8 | % | $ | 493,434 | 85.7 | % | $ | 650,909 | 90.5 | % | ||||||||||||||||
Franchise
and license revenue
|
28,667 | 15.1 | % | 24,617 | 10.2 | % | 82,109 | 14.3 | % | 68,193 | 9.5 | % | ||||||||||||||||||||
Total
operating revenue
|
189,275 | 100.0 | % | 241,409 | 100.0 | % | 575,543 | 100.0 | % | 719,102 | 100.0 | % | ||||||||||||||||||||
Costs
of company restaurant sales (a):
|
||||||||||||||||||||||||||||||||
Product
costs
|
38,811 | 24.2 | % | 55,520 | 25.6 | % | 119,790 | 24.3 | % | 166,969 | 25.7 | % | ||||||||||||||||||||
Payroll
and benefits
|
65,582 | 40.8 | % | 88,341 | 40.7 | % | 208,331 | 42.2 | % | 273,141 | 42.0 | % | ||||||||||||||||||||
Occupancy
|
9,475 | 5.9 | % | 13,193 | 6.1 | % | 30,003 | 6.1 | % | 39,345 | 6.0 | % | ||||||||||||||||||||
Other
operating expenses
|
25,384 | 15.8 | % | 33,842 | 15.6 | % | 75,322 | 15.3 | % | 95,937 | 14.7 | % | ||||||||||||||||||||
Total
costs of company restaurant sales
|
139,252 | 86.7 | % | 190,896 | 88.1 | % | 433,446 | 87.8 | % | 575,392 | 88.4 | % | ||||||||||||||||||||
Costs
of franchise and license revenue (a)
|
8,757 | 30.5 | % | 6,858 | 27.9 | % | 25,448 | 31.0 | % | 20,266 | 29.7 | % | ||||||||||||||||||||
General
and administrative expenses
|
14,894 | 7.9 | % | 15,974 | 6.6 | % | 46,046 | 8.0 | % | 49,067 | 6.8 | % | ||||||||||||||||||||
Depreciation
and amortization
|
9,977 | 5.3 | % | 12,117 | 5.0 | % | 30,110 | 5.2 | % | 37,475 | 5.2 | % | ||||||||||||||||||||
Operating
gains, losses and other charges
|
(4,294 | ) | (2.3 | %) | (316 | ) | (0.1 | %) | (9,980 | ) | (1.7 | %) | (14,890 | ) | (2.1 | %) | ||||||||||||||||
Total
operating costs and expenses
|
168,586 | 89.1 | % | 225,529 | 93.4 | % | 525,070 | 91.2 | % | 667,310 | 92.8 | % | ||||||||||||||||||||
Operating
income
|
20,689 | 10.9 | % | 15,880 | 6.6 | % | 50,473 | 8.8 | % | 51,792 | 7.2 | % | ||||||||||||||||||||
Other
expenses:
|
||||||||||||||||||||||||||||||||
Interest
expense, net
|
8,761 | 4.6 | % | 10,489 | 4.3 | % | 26,845 | 4.7 | % | 32,783 | 4.6 | % | ||||||||||||||||||||
Other
nonoperating expense (income), net
|
677 | 0.4 | % | 34 | 0.0 | % | 4,436 | 0.8 | % | (391 | ) | (0.1 | %) | |||||||||||||||||||
Total
other expenses, net
|
9,438 | 5.0 | % | 10,523 | 4.4 | % | 31,281 | 5.4 | % | 32,392 | 4.5 | % | ||||||||||||||||||||
Net
income before income taxes
|
11,251 | 5.9 | % | 5,357 | 2.2 | % | 19,192 | 3.3 | % | 19,400 | 2.7 | % | ||||||||||||||||||||
Provision
for income taxes
|
689 | 0.4 | % | 407 | 0.2 | % | 1,355 | 0.2 | % | 2,780 | 0.4 | % | ||||||||||||||||||||
Net
income
|
$ | 10,562 | 5.6 | % | $ | 4,950 | 2.1 | % | $ | 17,837 | 3.1 | % | $ | 16,620 | 2.3 | % | ||||||||||||||||
Other
Data:
|
||||||||||||||||||||||||||||||||
Company-owned
average unit sales
|
$ | 459 | $ | 446 | $ | 1,335 | $ | 1,289 | ||||||||||||||||||||||||
Franchise
average unit sales
|
377 | 402 | 1,112 | 1,149 | ||||||||||||||||||||||||||||
Company-owned
equivalent units (b)
|
348 | 485 | 369 | 505 | ||||||||||||||||||||||||||||
Franchise
equivalent units (b)
|
1,195 | 1,054 | 1,177 | 1,036 | ||||||||||||||||||||||||||||
Same-store
sales increase (decrease) (company-
owned)
(c)(d)
|
(2.7 | )% | 1.3 | % | (0.9 | )% | 0.7 | % | ||||||||||||||||||||||||
Guest
check average increase (d)
|
6.7 | % | 6.0 | % | 6.3 | % | 4.1 | % | ||||||||||||||||||||||||
Guest
count decrease (d)
|
(8.8 | )% | (4.5 | )% | (6.7 | )% | (3.2 | )% | ||||||||||||||||||||||||
Same-store
sales increase (decrease) (franchised
and
licensed units)
(c) (d)
|
(6.1 | )% | 3.2 | % | (3.6 | )% | 2.2 | % |
(a)
|
Costs
of company restaurant sales percentages are as a percentage of company
restaurant sales. Costs of franchise and license revenue percentages are
as a percentage of franchise and license revenue. All other percentages
are as a percentage of total operating revenue.
|
(b)
|
Equivalent
units are calculated as the weighted average number of units outstanding
during a defined time period.
|
(c)
|
Same-store
sales include sales from restaurants that were open the same days in both
the current year and prior year.
|
(d)
|
Prior
year amounts have not been adjusted for 2008 comparable
units.
|
Quarter
Ended
|
||||||||
September
24, 2008
|
September
26, 2007
|
|||||||
Company-owned
restaurants, beginning of period
|
354
|
488
|
||||||
Units
opened
|
—
|
2
|
||||||
Units
acquired from franchisees
|
—
|
—
|
||||||
Units
sold to franchisees
|
(21
|
)
|
(22
|
)
|
||||
Units
closed
|
(1
|
)
|
—
|
|
||||
End
of period
|
332
|
468
|
||||||
Franchised
and licensed restaurants, beginning of period
|
1,191
|
1,051
|
||||||
Units
opened
|
8
|
2
|
||||||
Units
acquired by Company
|
—
|
—
|
||||||
Units
purchased from Company
|
21
|
22
|
||||||
Units
closed
|
(14
|
)
|
(4
|
)
|
||||
End
of period
|
1,206
|
1,071
|
||||||
Total
company-owned, franchised and licensed restaurants, end of
period
|
1,538
|
1,539
|
Quarter
Ended
|
||||||||||||||||
September
24, 2008
|
September
26, 2007
|
|||||||||||||||
(Dollars
in thousands)
|
||||||||||||||||
Utilities
|
$
|
9,139
|
5.7
|
%
|
$
|
10,960
|
5.1
|
%
|
||||||||
Repairs
and maintenance
|
3,693
|
2.3
|
%
|
5,414
|
2.5
|
%
|
||||||||||
Marketing
|
5,682
|
3.5
|
%
|
7,355
|
3.4
|
%
|
||||||||||
Legal
|
698
|
0.4
|
%
|
1,565
|
0.7
|
%
|
||||||||||
Other
direct costs
|
6,172
|
3.8
|
%
|
8,548
|
3.9
|
%
|
||||||||||
Other operating
expenses
|
$
|
25,384
|
15.8
|
%
|
$
|
33,842
|
15.6
|
%
|
Quarter
Ended
|
||||||||||||||||
September
24, 2008
|
September
26, 2007
|
|||||||||||||||
(Dollars
in thousands)
|
||||||||||||||||
Royalties
|
$
|
17,791
|
62.1
|
%
|
$
|
16,779
|
68.2
|
%
|
||||||||
Initial
and other fees
|
1,376
|
4.8
|
%
|
1,180
|
4.8
|
%
|
||||||||||
Occupancy
revenue
|
9,500
|
33.1
|
%
|
6,658
|
27.0
|
%
|
||||||||||
Franchise
and license revenue
|
28,667
|
100.0
|
%
|
24,617
|
100.0
|
%
|
||||||||||
Occupancy
costs
|
7,354
|
25.6
|
%
|
5,098
|
20.7
|
%
|
||||||||||
Other
direct costs
|
1,403
|
4.9
|
%
|
1,760
|
7.2
|
%
|
||||||||||
Costs
of franchise and license revenue
|
$
|
8,757
|
30.5
|
%
|
$
|
6,858
|
27.9
|
%
|
Quarter
Ended
|
||||||||
September
24, 2008
|
September
26, 2007
|
|||||||
(In
thousands)
|
||||||||
Share-based
compensation
|
$
|
849
|
$
|
681
|
||||
General
and administrative expenses
|
14,045
|
15,293
|
||||||
Total
general and administrative expenses
|
$
|
14,894
|
$
|
15,974
|
Quarter
Ended
|
||||||||
September
24, 2008
|
September
26, 2007
|
|||||||
(In
thousands)
|
||||||||
Depreciation
of property and equipment
|
$
|
7,706
|
$
|
9,423
|
||||
Amortization
of capital lease assets
|
871
|
1,181
|
||||||
Amortization
of intangible assets
|
1,400
|
1,513
|
||||||
Total
depreciation and amortization expense
|
$
|
9,977
|
$
|
12,117
|
Quarter
Ended
|
||||||||
September
24, 2008
|
September
26, 2007
|
|||||||
(In
thousands)
|
||||||||
Gains
on sales of assets and other, net
|
$
|
(5,290
|
)
|
$
|
(4,197
|
)
|
||
Restructuring
charges and exit costs
|
752
|
3,701
|
||||||
Impairment
charges
|
244
|
180
|
||||||
Operating
gains, losses and other charges, net
|
$
|
(4,294
|
)
|
$
|
(316
|
)
|
Quarter
Ended
|
||||||||
September
24, 2008
|
September
26, 2007
|
|||||||
(In
thousands)
|
||||||||
Exit
costs
|
$
|
821
|
$
|
276
|
||||
Severance
and other restructuring charges
|
(69
|
)
|
3,425
|
|||||
Total
restructuring and exit costs
|
$
|
752
|
$
|
3,701
|
Quarter
Ended
|
||||||||
September
24, 2008
|
September
26, 2007
|
|||||||
(In
thousands)
|
||||||||
Interest
on senior notes
|
$
|
4,363
|
$
|
4,363
|
||||
Interest
on credit facilities
|
2,178
|
3,871
|
||||||
Interest
on capital lease liabilities
|
989
|
960
|
||||||
Letters
of credit and other fees
|
498
|
571
|
||||||
Interest
income
|
(232
|
)
|
(401
|
)
|
||||
Total
cash interest
|
7,796
|
9,364
|
||||||
Amortization
of deferred financing costs
|
273
|
301
|
||||||
Interest
accretion on other liabilities
|
692
|
824
|
||||||
Total
interest expense, net
|
$
|
8,761
|
$
|
10,489
|
Three
Quarters Ended
|
||||||||
September
24, 2008
|
September
26, 2007
|
|||||||
Company-owned
restaurants, beginning of period
|
394
|
521
|
||||||
Units
opened
|
3
|
3
|
||||||
Units
acquired from franchisees
|
—
|
1
|
||||||
Units
sold to franchisees
|
(62
|
)
|
(56
|
)
|
||||
Units
closed
|
(3
|
)
|
(1
|
)
|
||||
End
of period
|
332
|
468
|
||||||
Franchised
and licensed restaurants, beginning of period
|
1,152
|
1,024
|
||||||
Units
opened
|
19
|
7
|
||||||
Units
acquired by Company
|
—
|
(1
|
)
|
|||||
Units
purchased from Company
|
62
|
56
|
||||||
Units
closed
|
(27
|
)
|
(15
|
)
|
||||
End
of period
|
1,206
|
1,071
|
||||||
Total
company-owned, franchised and licensed restaurants, end of
period
|
1,538
|
1,539
|
Three
Quarters Ended
|
||||||||||||||||
September
24, 2008
|
September
26, 2007
|
|||||||||||||||
(Dollars
in thousands)
|
||||||||||||||||
Utilities
|
$
|
25,484
|
5.2
|
%
|
$
|
31,755
|
4.9
|
%
|
||||||||
Repairs
and maintenance
|
10,959
|
2.2
|
%
|
14,179
|
2.2
|
%
|
||||||||||
Marketing
|
16,911
|
3.4
|
%
|
21,823
|
3.3
|
%
|
||||||||||
Legal
|
1,570
|
0.3
|
%
|
3,095
|
0.5
|
%
|
||||||||||
Other
direct costs
|
20,398
|
4.1
|
%
|
25,085
|
3.8
|
%
|
||||||||||
Other
operating expenses
|
$
|
75,322
|
15.3
|
%
|
$
|
95,937
|
14.7
|
%
|
Three
Quarters Ended
|
||||||||||||||||
September
24, 2008
|
September
26, 2007
|
|||||||||||||||
(Dollars
in thousands)
|
||||||||||||||||
Royalties
|
$
|
51,782
|
63.1
|
%
|
$
|
47,098
|
69.1
|
%
|
||||||||
Initial
fees
|
3,639
|
4.4
|
%
|
2,956
|
4.3
|
%
|
||||||||||
Occupancy
revenue
|
26,688
|
32.5
|
%
|
18,139
|
26.6
|
%
|
||||||||||
Franchise
and license revenue
|
82,109
|
100.0
|
%
|
68,193
|
100.0
|
%
|
||||||||||
Occupancy
costs
|
20,761
|
25.3
|
%
|
14,632
|
21.4
|
%
|
||||||||||
Other
direct costs
|
4,687
|
5.7
|
%
|
5,634
|
8.3
|
%
|
||||||||||
Costs
of franchise and license revenue
|
$
|
25,448
|
31.0
|
%
|
$
|
20,266
|
29.7
|
%
|
Three
Quarters Ended
|
||||||||
|
September
24, 2008
|
September
26, 2007
|
||||||
(In
thousands)
|
||||||||
Share-based
compensation
|
$
|
2,511
|
$
|
3,000
|
||||
General
and administrative expenses
|
43,535
|
46,067
|
||||||
Total
general and administrative expenses
|
$
|
46,046
|
$
|
49,067
|
Three
Quarters Ended
|
||||||||
September
24, 2008
|
September
26, 2007
|
|||||||
(In
thousands)
|
||||||||
Depreciation
of property and equipment
|
$
|
23,247
|
$
|
28,860
|
||||
Amortization
of capital lease assets
|
2,542
|
3,605
|
||||||
Amortization
of intangible assets
|
4,321
|
5,010
|
||||||
Total
depreciation and amortization expense
|
$
|
30,110
|
$
|
37,475
|
Three
Quarters Ended
|
||||||||
September
24, 2008
|
September
26, 2007
|
|||||||
(In
thousands)
|
||||||||
Gains
on sales of assets and other, net
|
$
|
(18,214
|
)
|
$
|
(20,841
|
)
|
||
Restructuring
charges and exit costs
|
7,506
|
5,531
|
||||||
Impairment
charges
|
728
|
420
|
||||||
Operating
gains, losses and other charges, net
|
$
|
(9,980
|
)
|
$
|
(14,890
|
)
|
Three
Quarters Ended
|
||||||||
September
24, 2008
|
September
26, 2007
|
|||||||
(In
thousands)
|
||||||||
Exit
costs
|
$
|
2,476
|
$
|
1,011
|
||||
Severance
and other restructuring charges
|
5,030
|
4,520
|
||||||
Total
restructuring and exit costs
|
$
|
7,506
|
$
|
5,531
|
Three
Quarters Ended
|
||||||||
September
24, 2008
|
September
26, 2007
|
|||||||
(In
thousands)
|
||||||||
Interest
on senior notes
|
$
|
13,089
|
$
|
13,089
|
||||
Interest
on credit facilities
|
7,197
|
12,724
|
||||||
Interest
on capital lease liabilities
|
2,847
|
2,959
|
||||||
Letters
of credit and other fees
|
1,495
|
1,755
|
||||||
Interest
income
|
(732
|
)
|
(1,073
|
)
|
||||
Total
cash interest
|
23,896
|
29,454
|
||||||
Amortization
of deferred financing costs
|
827
|
886
|
||||||
Interest
accretion on other liabilities
|
2,122
|
2,443
|
||||||
Total
interest expense, net
|
$
|
26,845
|
$
|
32,783
|
Three
Quarters Ended
|
||||||||
September
24, 2008
|
September
26, 2007
|
|||||||
(In
thousands)
|
||||||||
Net
cash provided by operating activities
|
$
|
7,954
|
$
|
35,444
|
||||
Net
cash provided by investing activities
|
10,218
|
14,002
|
||||||
Net
cash used in financing activities
|
(18,315
|
)
|
(46,597
|
)
|
||||
Net
increase (decrease) in cash and cash
equivalents
|
$
|
(143
|
)
|
$
|
2,849
|
Three
Quarters Ended
|
||||||||
September
24, 2008
|
September
26, 2007
|
|||||||
(In
thousands)
|
||||||||
Facilities
|
$
|
7,393
|
$
|
9,417
|
||||
New
construction
|
4,567
|
5,533
|
||||||
Remodeling
|
6,434
|
3,288
|
||||||
Strategic
initiatives
|
2,502
|
24
|
||||||
Other
|
277
|
545
|
||||||
Total
capital expenditures
|
21,173
|
18,807
|
||||||
Acquisitions
|
—
|
2,208
|
||||||
Total
capital expenditures and acquisitions
|
$
|
21,173
|
$
|
21,015
|
Exhibit
No.
|
Description
|
|
10.1 | Form of Performance-Based Restricted Stock Unit Award Certificate. | |
10.2 | 2008 Performance Restricted Stock Unit Program Description. | |
31.1
|
Certification
of Nelson J. Marchioli, President and Chief Executive Officer of Denny’s
Corporation, pursuant to Rule 13a-14(a), as adopted pursuant to Section
302 of the Sarbanes-Oxley Act of 2002.
|
|
31.2
|
Certification
of F. Mark Wolfinger, Executive Vice President, Growth Initiatives, Chief
Administrative Officer and Chief Financial Officer of Denny’s Corporation,
pursuant to Rule 13a-14(a), as adopted pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002.
|
|
32.1
|
Certification
of Nelson J. Marchioli, President and Chief Executive Officer of Denny’s
Corporation and F. Mark Wolfinger, Executive Vice President, Growth
Initiatives, Chief Administrative Officer and Chief Financial Officer of
Denny’s Corporation, pursuant to 18 U.S.C. Section 1350, as adopted
pursuant to Section 906 of the Sarbanes-Oxley Act of
2002.
|
DENNY'S
CORPORATION
|
|||
Date:
October 28, 2008
|
By:
|
/s/
F. Mark Wolfinger
|
|
F.
Mark Wolfinger
|
|||
Executive
Vice President,
Growth
Initiatives,
Chief
Administrative Officer and
Chief
Financial Officer
|
|||
Date:
October 28, 2008
|
By:
|
/s/
Jay C. Gilmore
|
|
Jay
C. Gilmore
|
|||
Vice
President,
Chief
Accounting Officer and
Corporate
Controller
|
|||