Denny’s Corporation Reports Results For Third Quarter 2012

** As announced in First Quarter 2012 Earnings Release on April 30, 2012 and reiterated in Second Quarter 2012 Earnings Release on July 31, 2012.

Further Information

Denny’s will provide further commentary on the results for the third quarter of 2012 on its quarterly investor conference call today, Tuesday, October 30, 2012 at 5:00 p.m. ET. Interested parties are invited to listen to a live broadcast of the conference call accessible through the investor relations section of Denny’s website at ir.dennys.com. A replay of the call may be accessed at the same location later in the day and will remain available for 30 days.

Denny's is the franchisor and operator of one of America's largest full-service restaurant chains, based on number of units. As of September 26, 2012, Denny’s had 1,687 franchised, licensed, and company-owned restaurants across the United States, Canada, Costa Rica, Mexico, Honduras, Guam, Curaçao, Puerto Rico, Dominican Republic and New Zealand. For further information on Denny's, including news releases, links to SEC filings and other financial information, please visit the Denny's investor relations website.

The Company urges caution in considering its current trends and any outlook on earnings disclosed in this press release. In addition, certain matters discussed in this release may constitute forward-looking statements. These forward-looking statements, which reflect our best judgment based on factors currently known, are intended to speak only as of the date such statements are made and involve risks, uncertainties, and other factors that may cause the actual performance of Denny’s Corporation, its subsidiaries and underlying restaurants to be materially different from the performance indicated or implied by such statements. Words such as “expects”, “anticipates”, “believes”, “intends”, “plans”, “hopes”, and variations of such words and similar expressions are intended to identify such forward-looking statements. Except as may be required by law, the Company expressly disclaims any obligation to update these forward-looking statements to reflect events or circumstances after the date of this release or to reflect the occurrence of unanticipated events. Factors that could cause actual performance to differ materially from the performance indicated by these forward-looking statements include, among others: the competitive pressures from within the restaurant industry; the level of success of the Company’s strategic and operating initiatives, advertising and promotional efforts; adverse publicity; changes in business strategy or development plans; terms and availability of capital; regional weather conditions; overall changes in the general economy, particularly at the retail level; political environment (including acts of war and terrorism); and other factors from time to time set forth in the Company’s SEC reports and other filings, including but not limited to the discussion in Management’s Discussion and Analysis and the risks identified in Item 1A. Risk Factors contained in the Company’s Annual Report on Form 10-K for the year ended December 28, 2011 (and in the Company’s subsequent quarterly reports on Form 10-Q).

DENNY’S CORPORATION
Condensed Consolidated Statements of Comprehensive Income
(Unaudited)
		Quarter Ended
(In thousands, except per share amounts)			9/26/12			9/28/11
Revenue:
Company restaurant sales		$	86,575		$	104,659
Franchise and license revenue			34,370			32,023
Total operating revenue			120,945			136,682
Costs of company restaurant sales			73,808			89,887
Costs of franchise and license revenue			12,078			10,747
General and administrative expenses			14,702			13,335
Depreciation and amortization			5,287			6,955
Operating (gains), losses and other charges, net			3,380			1,791
Total operating costs and expenses			109,255			122,715
Operating income			11,690			13,967
Other expenses:
Interest expense, net			3,088			4,796
Other nonoperating expense, net			38			780
Total other expenses, net			3,126			5,576
Net income before income taxes			8,564			8,391
Provision for income taxes			3,201			406
Net income		$	5,363		$	7,985
Net income per share:
Basic		$	0.06		$	0.08
Diluted		$	0.06		$	0.08
Weighted average shares outstanding:
Basic			94,705			96,997
Diluted			96,745			98,746
Comprehensive income		$	5,631		$	7,985

DENNY’S CORPORATION
Condensed Consolidated Statements of Comprehensive Income
(Unaudited)
		Three Quarters Ended
(In thousands, except per share amounts)			9/26/12				9/28/11
Revenue:
Company restaurant sales		$	271,977			$	313,235
Franchise and license revenue			100,437				95,105
Total operating revenue			372,414				408,340
Costs of company restaurant sales			231,506				271,989
Costs of franchise and license revenue			34,776				33,397
General and administrative expenses			45,150				41,566
Depreciation and amortization			17,174				21,377
Operating (gains), losses and other charges, net			(794	)			843
Total operating costs and expenses			327,812				369,172
Operating income			44,602				39,168
Other expenses:
Interest expense, net			10,537				15,390
Other nonoperating expense, net			7,941				2,526
Total other expenses, net			18,478				17,916
Net income before income taxes			26,124				21,252
Provision for income taxes			10,295				1,013
Net income		$	15,829			$	20,239
Net income per share:
Basic		$	0.17			$	0.21
Diluted		$	0.16			$	0.20
Weighted average shares outstanding:
Basic			95,472				98,132
Diluted			97,196				100,203
Comprehensive income		$	16,633			$	20,239

DENNY’S CORPORATION
Condensed Consolidated Balance Sheets
(Unaudited)
(In thousands)			9/26/12				12/28/11
Assets
Current assets
Cash and cash equivalents		$	24,148			$	13,740
Receivables, net			13,614				14,971
Assets held for sale			1,582				2,351
Current deferred tax asset			18,706				15,519
Other			10,183				14,712
			68,233				61,293
Property, net			103,235				112,772
Goodwill			30,402				30,764
Intangible assets, net			49,208				50,921
Noncurrent deferred tax asset			47,943				60,636
Other assets			26,833				34,115
Total assets		$	325,854			$	350,501
Liabilities
Current liabilities
Current maturities of long-term debt		$	9,781			$	2,591
Current maturities of capital lease obligations			4,264				4,380
Accounts payable			17,604				25,935
Other current liabilities			53,673				54,289
			85,322				87,195
Long-term liabilities
Long-term debt, less current maturities			166,250				193,257
Capital lease obligations, less current maturities			16,239				18,077
Other			57,480				61,648
			239,969				272,982
Total liabilities			325,291				360,177
Shareholders' equity
Common stock			1,037				1,027
Paid-in capital			561,665				557,396
Deficit			(501,998	)			(517,827	)
Accumulated other comprehensive loss, net of tax			(24,009	)			(24,813	)
Treasury stock			(36,132	)			(25,459	)
Total shareholders' equity			563				(9,676	)
Total liabilities and shareholders' equity		$	325,854			$	350,501
Debt Balances
(In thousands)			9/26/12				12/28/11
Credit facility term loan due 2017, net of discount of $0 and $2,251, respectively		$	176,000			$	195,749
Capital leases and other debt			20,534				22,556
Total debt		$	196,534			$	218,305

DENNY’S CORPORATION
Income, EBITDA, Free Cash Flow and G&A Reconciliations
(Unaudited)
Income and EBITDA Reconciliation			Quarter Ended								Three Quarters Ended
(In thousands)				9/26/12				9/28/11				9/26/12				9/28/11
Net income			$	5,363			$	7,985			$	15,829			$	20,239
Provision for (benefit from) income taxes				3,201				406				10,295				1,013
Operating (gains), losses and other charges, net				3,380				1,791				(794	)			843
Other nonoperating expense, net				38				780				7,941				2,526
Share-based compensation				1,128				1,031				2,794				3,180
Adjusted Income Before Taxes (1)			$	13,110			$	11,993			$	36,065			$	27,801
Interest expense, net				3,088				4,796				10,537				15,390
Depreciation and amortization				5,287				6,955				17,174				21,377
Cash payments for restructuring charges and exit costs				(1,521	)			(633	)			(2,845	)			(2,086	)
Cash payments for share-based compensation				(294	)			(495	)			(649	)			(594	)
Adjusted EBITDA (1)			$	19,670			$	22,616			$	60,282			$	61,888
Cash interest expense, net				(2,719	)			(4,027	)			(9,048	)			(13,112	)
Cash paid for income taxes, net				(500	)			(251	)			(1,865	)			(988	)
Cash paid for capital expenditures				(3,567	)			(4,073	)			(7,846	)			(12,927	)
Free Cash Flow (1)			$	12,884			$	14,265			$	41,523			$	34,861
General and Administrative Expenses Reconciliation			Quarter Ended								Three Quarters Ended
(In thousands)				9/26/12				9/28/11				9/26/12				9/28/11
Share-based compensation			$	1,128			$	1,031			$	2,794			$	3,180
Other general and administrative expenses				13,574				12,304				42,356				38,386
Total general and administrative expenses			$	14,702			$	13,335			$	45,150			$	41,566

(1)

We believe that, in addition to other financial measures, Adjusted Income Before Taxes, Adjusted EBITDA and Free Cash Flow are appropriate indicators to assist in the evaluation of our operating performance on a period-to-period basis. We also use Adjusted Income, Adjusted EBITDA and Free Cash Flow internally as performance measures for planning purposes, including the preparation of annual operating budgets, and for compensation purposes, including bonuses for certain employees. Adjusted EBITDA is also used to evaluate our ability to service debt because the excluded charges do not have an impact on our prospective debt servicing capability and these adjustments are contemplated in our credit facility for the computation of our debt covenant ratios. Free Cash Flow, defined as Adjusted EBITDA less cash portion of interest expense net of interest income, capital expenditures, and cash taxes, is used to evaluate operating effectiveness and decisions regarding the allocation of resources. However, Adjusted Income, Adjusted EBITDA and Free Cash Flow should be considered as a supplement to, not a substitute for, operating income, net income or other financial performance measures prepared in accordance with U.S. generally accepted accounting principles.

DENNY’S CORPORATION
Operating Margins
(Unaudited)
					Quarter Ended
(In thousands)					9/26/12						9/28/11
Company restaurant operations: (2)
	Company restaurant sales				$	86,575		100.0	%		$	104,659		100.0	%
	Costs of company restaurant sales:
		Product costs				21,449		24.8	%			25,847		24.7	%
		Payroll and benefits				34,409		39.7	%			41,261		39.4	%
		Occupancy				5,780		6.7	%			6,928		6.6	%
		Other operating costs:
			Utilities			3,760		4.3	%			4,762		4.6	%
			Repairs and maintenance			1,578		1.8	%			1,754		1.7	%
			Marketing			3,213		3.7	%			3,926		3.8	%
			Legal settlements			197		0.2	%			607		0.6	%
			Other			3,422		4.0	%			4,802		4.6	%
	Total costs of company restaurant sales				$	73,808		85.3	%		$	89,887		85.9	%
	Company restaurant operating margin (3)				$	12,767		14.7	%		$	14,772		14.1	%
Franchise operations: (4)
	Franchise and license revenue
	Royalty and license revenue				$	21,333		62.1	%		$	20,449		63.9	%
	Initial and other fee revenue					728		2.1	%			437		1.3	%
	Occupancy revenue					12,309		35.8	%			11,137		34.8	%
	Total franchise and license revenue				$	34,370		100.0	%		$	32,023		100.0	%
	Costs of franchise and license revenue
	Occupancy costs				$	9,027		26.2	%		$	8,349		26.1	%
	Direct franchise costs					3,051		8.9	%			2,398		7.5	%
	Total costs of franchise and license revenue				$	12,078		35.1	%		$	10,747		33.6	%
	Franchise operating margin (3)				$	22,292		64.9	%		$	21,276		66.4	%
Total operating revenue (1)					$	120,945		100.0	%		$	136,682		100.0	%
Total costs of operating revenue (1)						85,886		71.0	%			100,634		73.6	%
Total operating margin (1)(3)					$	35,059		29.0	%		$	36,048		26.4	%
Other operating expenses: (1)(3)
	General and administrative expenses				$	14,702		12.2	%		$	13,335		9.8	%
	Depreciation and amortization					5,287		4.4	%			6,955		5.1	%
	Operating gains, losses and other charges, net					3,380		2.8	%			1,791		1.3	%
	Total other operating expenses				$	23,369		19.3	%		$	22,081		16.2	%
Operating income (1)					$	11,690		9.7	%		$	13,967		10.2	%

(1)			As a percentage of total operating revenue
(2)			As a percentage of company restaurant sales
(3)			Other operating expenses such as general and administrative expenses and depreciation and amortization relate to both company and franchise operations and are not allocated to costs of company restaurant sales and costs of franchise and license revenue. As such, operating margin is considered a non-GAAP financial measure. Operating margins should be considered as a supplement to, not as a substitute for, operating income, net income or other financial measures prepared in accordance with U.S. generally accepted accounting principles.
(4)			As a percentage of franchise and license revenue

DENNY’S CORPORATION
Operating Margins
(Unaudited)
					Three Quarters Ended
(In thousands)					9/26/12							9/28/11
Company restaurant operations: (2)
	Company restaurant sales				$	271,977			100.0	%		$	313,235		100.0	%
	Costs of company restaurant sales:
		Product costs				67,684			24.9	%			77,095		24.6	%
		Payroll and benefits				108,779			40.0	%			127,876		40.8	%
		Occupancy				17,776			6.5	%			20,581		6.6	%
		Other operating costs:
			Utilities			11,066			4.1	%			13,741		4.4	%
			Repairs and maintenance			4,901			1.8	%			5,485		1.8	%
			Marketing			10,138			3.7	%			11,738		3.7	%
			Legal settlements			366			0.1	%			671		0.2	%
			Other			10,796			4.0	%			14,802		4.7	%
	Total costs of company restaurant sales				$	231,506			85.1	%		$	271,989		86.8	%
	Company restaurant operating margin (3)				$	40,471			14.9	%		$	41,246		13.2	%
Franchise operations: (4)
	Franchise and license revenue
	Royalty and license revenue				$	62,734			62.5	%		$	59,669		62.7	%
	Initial and other fee revenue					2,167			2.2	%			2,050		2.2	%
	Occupancy revenue					35,536			35.3	%			33,386		35.1	%
	Total franchise and license revenue				$	100,437			100.0	%		$	95,105		100.0	%
	Costs of franchise and license revenue
	Occupancy costs				$	26,455			26.3	%		$	25,567		26.9	%
	Direct franchise costs					8,321			8.3	%			7,830		8.2	%
	Total costs of franchise and license revenue				$	34,776			34.6	%		$	33,397		35.1	%
	Franchise operating margin (3)				$	65,661			65.4	%		$	61,708		64.9	%
Total operating revenue (1)					$	372,414			100.0	%		$	408,340		100.0	%
Total costs of operating revenue (1)						266,282			71.5	%			305,386		74.8	%
Total operating margin (1)(3)					$	106,132			28.5	%		$	102,954		25.2	%
Other operating expenses: (1)(3)
	General and administrative expenses				$	45,150			12.1	%		$	41,566		10.2	%
	Depreciation and amortization					17,174			4.6	%			21,377		5.2	%
	Operating gains, losses and other charges, net					(794	)		(0.2	%)			843		0.2	%
	Total other operating expenses				$	61,530			16.5	%		$	63,786		15.6	%
Operating income (1)					$	44,602			12.0	%		$	39,168		9.6	%

(1)			As a percentage of total operating revenue
(2)			As a percentage of company restaurant sales
(3)			Other operating expenses such as general and administrative expenses and depreciation and amortization relate to both company and franchise operations and are not allocated to costs of company restaurant sales and costs of franchise and license revenue. As such, operating margin is considered a non-GAAP financial measure. Operating margins should be considered as a supplement to, not as a substitute for, operating income, net income or other financial measures prepared in accordance with U.S. generally accepted accounting principles.
(4)			As a percentage of franchise and license revenue

DENNY’S CORPORATION
Statistical Data
(Unaudited)
Same-Store Sales		Quarter Ended								Three Quarters Ended
(increase/(decrease) vs. prior year)		9/26/12				9/28/11				9/26/12				9/28/11
Company Restaurants			(0.5	%)			1.1	%			0.1	%			0.7	%
Franchised Restaurants			0.6	%			0.8	%			1.4	%			0.3	%
System-wide Restaurants			0.4	%			0.9	%			1.1	%			0.4	%
Company Restaurant Sales Detail
Guest Check Average			1.8	%			1.3	%			1.9	%			0.8	%
Guest Counts			(2.2	%)			(0.2	%)			(1.8	%)			0.0	%
Average Unit Sales		Quarter Ended								Three Quarters Ended
(In thousands)		9/26/12				9/28/11				9/26/12				9/28/11
Company Restaurants		$	493			$	468			$	1,447			$	1,383
Franchised Restaurants		$	358			$	355			$	1,061			$	1,043
						Franchised
Restaurant Unit Activity		Company				& Licensed				Total
Ending Units 6/27/12			177				1,507				1,684
Units Opened			0				12				12
Units Refranchised			(5	)			5				0
Units Closed			(1	)			(8	)			(9	)
Net Change			(6	)			9				3
Ending Units 9/26/12			171				1,516				1,687
Equivalent Units
Third Quarter 2012			175				1,511				1,686
Third Quarter 2011			224				1,451				1,675
			(49	)			60				11
						Franchised
Restaurant Unit Activity		Company				& Licensed				Total
Ending Units 12/28/11			206				1,479				1,685
Units Opened			0				27				27
Units Refranchised			(28	)			28				0
Units Closed			(7	)			(18	)			(25	)
Net Change			(35	)			37				2
Ending Units 9/26/12			171				1,516				1,687
Equivalent Units
Year-to-Date 2012			188				1,495				1,683
Year-to-Date 2011			226				1,441				1,667
			(38	)			54				16

« First ‹ Previous 1 2 3 4 5 6 Next › Last »