UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549

 

FORM 8-K

 

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the

Securities Exchange Act of 1934

 

Date of report (Date of earliest event reported) April 28, 2008

 

IHOP Corp.

(Exact Name of Registrant as Specified in Charter)

 

Delaware

 

001-15283

 

95-3038279

(State or Other Jurisdiction
of Incorporation)

 

(Commission
File Number)

 

(IRS Employer
Identification No.)

 

 

450 North Brand, Glendale, California

 

91203

 

(Address of Principal Executive Offices)

 

(Zip Code)

 

(818) 240-6055

(Registrant’s telephone number, including area code)

 

Not applicable

(Former Name or Former Address, if Changed Since Last Report)

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the Registrant under any of the following provisions:

 

o            Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

o                 Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

o                 Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

o                 Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 


 

ITEM 2.02.                                    RESULTS OF OPERATIONS AND FINANCIAL CONDITION.

 

On April 28, 2008, IHOP Corp. issued a press release announcing its first quarter 2008 financial results.  A copy of the press release is attached hereto as Exhibit 99.1 and incorporated herein by reference.

 

Such information shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), and is not incorporated by reference into any filing under the Securities Act of 1933, as amended, or the Exchange Act, regardless of any general incorporation language in such filing.

 

 

ITEM 9.01.                                    FINANCIAL STATEMENTS AND EXHIBITS.

 

(d)

 

Exhibits.

 

Exhibit No.

 

Description

 

 

 

 

  99.1

 

Press release of IHOP Corp., dated April 28, 2008, re First Quarter 2008 Financial Results

 

2


 

SIGNATURE

 

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

 

 

Date: April 30, 2008

IHOP CORP.

 

 

(Registrant)

 

 

 

 

/s/ THOMAS G. CONFORTI

 

 

Thomas G. Conforti

 

 

Chief Financial Officer

 

 

(Principal Financial Officer)

 

3


 

EXHIBIT INDEX

 

Exhibit No.

 

Description

 

 

 

 

  99.1

 

Press release of IHOP Corp., dated April 28, 2008, re First Quarter 2008 Financial Results

 

4

Exhibit 99.1

 

 

IHOP CORP.

 

 

 

FOR IMMEDIATE RELEASE

 

 

 

Stacy Roughan
Director, Investor Relations
IHOP Corp.
818-637-3632

 

 

IHOP CORP. REPORTS SOLID FIRST QUARTER 2008 FINANCIAL RESULTS

 

GLENDALE, Calif., April 28, 2008 – IHOP Corp. (NYSE: IHP) today announced financial results for the first quarter ended March 31, 2008, which included the first full quarter of operating results after the Company’s acquisition of Applebee’s International, Inc. on November 29, 2007.  Performance highlights of the newly combined company for the first quarter 2008 included:

 

·                  During the first quarter 2008, the IHOP business unit produced system-wide same-store sales growth of 3.7%, resulting in its 21st consecutive quarter of positive growth.  The Applebee’s business unit produced system-wide domestic same-store sales growth of 0.5%, reflecting its first quarter of positive growth in two years.

 

·                  Franchisees opened 11 new IHOP restaurants and 16 new Applebee’s restaurants during the first quarter 2008, bringing the total number of IHOP and Applebee’s restaurants system-wide to 1,353 and 1,986, respectively.

 

·                  Consolidated cash from operating activities amounted to $10.0 million in the first quarter 2008.  The Company’s cash position was augmented by $4.2 million from the run-off of the IHOP business’s long-term notes receivable.

 

·                  Consolidated capital expenditures were $18.1 million for the first quarter 2008, primarily attributable to expenditures on the Applebee’s Restaurant Support Center in Lenexa, Kansas, and company-operated Applebee’s restaurants.

 

Julia A. Stewart, IHOP Corp.’s chairman and chief executive officer, said, “We are pleased to report a solid first quarter of financial results for our newly combined company.  The IHOP business unit continued to perform well during the first quarter 2008 as we drove same-stores sales growth, benefited from new franchise restaurant openings, moderated G&A spending and minimized capital expenditures.

 

“Within the Applebee’s business unit, we generated the brand’s first positive quarter of same-store sales growth since the first quarter 2006.  We also made progress on our plan to improve Applebee’s company restaurant operating margins as the result of better management of labor and controllable expenses during the quarter.  In March, we launched Applebee’s new advertising campaign – It’s a Whole New Neighborhood – and finalized our brand positioning and menu strategy approach.  We also began the process of franchising Applebee’s company-operated restaurants with the agreement to sell our Southern California and Nevada markets.

 

“Finally, while we are making progress on our planned sale-leaseback of Applebee’s 191 company-owned restaurant locations, the transaction has been challenged by weakening credit market conditions.  We are continuing our negotiations with several parties and will determine if the deal terms available are in the best economic interests of the Company to move forward with a transaction in the original timeframe contemplated.  We will keep investors updated on future developments,” Stewart said.

 


 

IHOP Corp.
Page 2

 

First Quarter 2008 Financial Performance Detail

 

For the quarter ended March 31, 2008, the Company reported a 24.1% decrease in net income available to common stockholders to $8.6 million, or a 20.6% decrease in net income per diluted share available to common shareholders to $0.50.  The decreases were primarily due to a $48.4 million increase in interest expense primarily related to the financing of the Applebee’s acquisition, a $31.5 million increase in G&A expenses due to a full quarter of Applebee’s G&A expenses, as well as dividends on preferred stock issued to finance the Applebee’s acquisition.

 

These factors were partially offset during the first quarter 2008 by the strong performance of the parent company’s core franchising businesses, which produced a $40.7 million increase in Franchise Operations profitability due to a full quarter’s recognition of Applebee’s Franchise Operations profit and a 12.5% increase in IHOP Franchise Operations profit.  Additionally, the Company’s quarterly performance benefited from a lower effective tax rate of 9.9% compared to 36.9% in the first quarter last year.  The effective tax rate of 9.9% in the first quarter 2008 reflects the benefit of compensation related tax credits associated with Applebee’s company-owned restaurant operations.

 

The Company’s consolidated cash from operating activities of $10.0 million in the first quarter 2008 was impacted by a $32.1 million decrease in deferred revenues primarily due to the redemption of Applebee’s gift cards as expected during the quarter.  Consolidated capital expenditures were higher than anticipated at $18.1 million, primarily as the result of final construction expenditures on Applebee’s Lenexa Restaurant Support Center in Lenexa, Kansas, and company-operated Applebee’s restaurants.

 

Update on Applebee’s Business Model Transformation

 

While IHOP Corp. is making progress on its planned sale-leaseback of Applebee’s 191 company-owned restaurant locations, the transaction has been challenged by weakening credit market conditions.  The Company is continuing its negotiations with several parties and will determine if the deal terms available are in its best economic interests to move forward with a transaction during the second quarter 2008.

 

An asset purchase agreement for Applebee’s Restaurant Support Center in Lenexa, Kansas, has been negotiated and is expected to result in a closing on or before June 1, 2008, with after-tax cash proceeds of approximately $40 million.

 

On March 19, 2008, IHOP Corp. announced that it had reached agreement with Apple American Group LLC for the sale of 41 company-operated Applebee’s restaurants located in Southern California and Nevada.  The agreement also provided for future franchise restaurant development in these markets.  IHOP Corp. reiterated its plans to franchise approximately 100 company-operated Applebee’s restaurants in fiscal 2008 for after-tax cash proceeds ranging between $90 and $100 million.  Currently, the Company is in discussions with a number of prospective franchisees for the sale of additional markets in fiscal 2008.

 

2008 Performance Guidance

 

IHOP Corp. is amending its 2008 financial performance guidance for consolidated capital expenditures and consolidated cash from operating activities due to a reclassification of expenditures from consolidated cash from operating activities to consolidated capital expenditures of approximately $8 million.  These expenditures were associated with final construction costs of Applebee’s newly developed Restaurant Support Center in Lenexa,

 


 

IHOP Corp.
Page 3

 

Kansas.  As a result, consolidated cash from operations is expected to range between $105 and $110 million versus the Company’s previous expectations of approximately $100 million for fiscal 2008.  Consolidated capital expenditures are expected to range between $30 and $34 million versus the Company’s previous expectations of approximately $25 million for fiscal 2008.

 

The Company’s cash performance is expected to be augmented by approximately $17 million from the structural run-off of the IHOP business unit’s long-term notes receivable in fiscal 2008.  In fiscal 2008, the Company expects to generate between $88 and $97 million in consolidated free cash flow. See “References to Non-GAAP Financial Measure” below.

 

The Company reiterated its expectations for IHOP same-store sales to grow between 2% and 4% for fiscal 2008, and for its franchisees and area licensee to open between 65 and 70 new IHOP restaurants this year.  IHOP Corp. also reiterated its expectations for Applebee’s same-store sales to grow between 1% and 2% for fiscal 2008, and for its franchisees to open between 50 and 65 new Applebee’s restaurants and that Applebee’s will open only one company restaurant this year, which occurred in the first quarter 2008.

 

IHOP Corp. also reiterated its consolidated G&A expense expectations of ranging between $186 and $199 million in fiscal 2008.

 

Investor Conference Call Today

 

IHOP Corp. will host an investor conference call to discuss its first quarter 2008 financial results today, Monday, April 28, 2008, at 11:00 a.m. Eastern Time (8:00 a.m. Pacific Time).  To participate on the call, please dial (888) 680-0878 and reference pass code 21919378.  A live webcast of the call will be available on IHOP’s Web site at www.ihop.com, and may be accessed by visiting Calls & Presentations under the site’s Investor Information section.  Participants should allow approximately ten minutes prior to the call’s start time to visit the site and download any streaming media software needed to listen to the webcast.

 

About IHOP Corp.

 

Based in Glendale, California, IHOP Corp. franchises and operates restaurants under the International House of Pancakes, or IHOP, and the Applebee’s Neighborhood Grill & Bar brands.  With more than 3,300 restaurants combined, IHOP Corp. is the largest full-service restaurant company in the world.  IHOP Corp.’s common stock is listed on the NYSE under the symbol “IHP.”  For more information on IHOP Corp., visit the Investor Relations section of the Company’s Web site located at www.ihop.com.

 

Forward-Looking Statements

 

There are forward-looking statements contained in this news release. They use such words as “may,” “will,” “expect,” “believe,” “plan,” or other similar terminology, and include statements regarding the strategic and financial benefits of the acquisition of Applebee’s International, Inc., expectations regarding integration and cost savings, and other financial guidance. These statements involve known and unknown risks, uncertainties and other factors, which may cause the actual results to be materially different than those expressed or implied in such statements. These factors include, but are not limited to: the implementation of the Company’s strategic growth plan; the availability of suitable locations and terms for the sites designated for development; the ability of franchise developers to fulfill their commitments to build new restaurants in the numbers and time frames covered by their development agreements; legislation and government regulation including the ability to obtain satisfactory regulatory

 


 

IHOP Corp.
Page 4

 

approvals; risks associated with executing the Company’s strategic plan for Applebee’s; risks associated with the Company’s incurrence of significant indebtedness to finance the acquisition of Applebee’s; the failure to realize the synergies and other perceived advantages resulting from the acquisition; costs and potential litigation associated with the acquisition; the ability to retain key personnel after the acquisition; conditions beyond the Company’s control such as weather, natural disasters, disease outbreaks, epidemics or pandemics impacting the Company’s customers or food supplies; acts of war or terrorism; availability and cost of materials and labor; cost and availability of capital; competition; continuing acceptance of the IHOP, International House of Pancakes and Applebee’s brands and concepts by guests and franchisees; the Company’s overall marketing, operational and financial performance; economic and political conditions; adoption of new, or changes in, accounting policies and practices; and other factors discussed from time to time in the Company’s news releases, public statements and/or filings with the Securities and Exchange Commission, especially the “Risk Factors” sections of Annual and Quarterly Reports on Forms 10-K and 10-Q. Forward-looking information is provided by IHOP Corp. pursuant to the safe harbor established under the Private Securities Litigation Reform Act of 1995 and should be evaluated in the context of these factors. In addition, the Company disclaims any intent or obligation to update these forward-looking statements.

 

References to Non-GAAP Financial Measure

 

This news release includes references to the non-GAAP financial measure “free cash flow.”  The Company defines “free cash flow” for a given period as cash provided by operating activities, plus receipts from notes and equipment contracts receivable (“long-term notes receivable”), less capital expenditures.  Management utilizes free cash flow to determine the amount of cash remaining for general corporate and strategic purposes after the receipts from long-term notes receivable, and the funding of operating activities and capital expenditures.  Management believes this information is helpful to investors to determine the Company’s cash available for these purposes. Free cash flow is a supplemental non-GAAP financial measure and should not be considered in isolation or as a substitute for measures of performance prepared in accordance with generally accepted accounting principles.

 

The following table reconciles the Company’s cash provided by operating activities to free cash flow for the Company’s fiscal 2008 performance guidance:

 

 

 

Fiscal 2008 Guidance

(in millions)

 

 

 

 

 

Cash flows from operating activities

 

 

$

105-110

 

 

 

 

 

 

 

 

 

 

Receipts from long term notes receivable

 

 

17

 

 

 

 

 

 

 

 

 

 

Capital expenditures

 

 

(30)-(34

)

 

 

 

 

 

 

 

 

 

Free cash flow

 

 

$

88-97

 

 

 

 


 

IHOP Corp.
Page 5

 

IHOP CORP. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per share amounts)

(Unaudited)

 

 

 

Three Months Ended
March 31,

 

 

 

2008

 

2007

 

Revenues

 

 

 

 

 

Franchise revenues

 

$

89,934

 

$

47,050

 

Company restaurant sales

 

311,922

 

3,984

 

Rental income

 

32,965

 

33,010

 

Financing revenues

 

7,968

 

6,080

 

Total revenues

 

442,789

 

90,124

 

Costs and Expenses

 

 

 

 

 

Franchise expenses

 

23,377

 

21,221

 

Company restaurant expenses

 

276,546

 

4,613

 

Rental expenses

 

24,709

 

24,581

 

Financing expenses

 

3,339

 

472

 

General and administrative expenses

 

47,574

 

16,121

 

Interest expense

 

50,647

 

2,215

 

Amortization of intangible assets

 

2,899

 

 

Other (income) expense, net

 

(1,782

)

749

 

Early debt extinguishment costs

 

 

2,223

 

Total costs and expenses

 

427,309

 

72,195

 

Income from continuing operations before income taxes

 

15,480

 

17,929

 

Provision for income taxes

 

1,538

 

6,616

 

Income from continuing operations

 

13,942

 

11,313

 

Loss from discontinued operations, net of tax

 

(88

)

 

Net income

 

$

13,854

 

$

11,313

 

 

 

 

 

 

 

Net income

 

$

13,854

 

$

11,313

 

Less: Series A preferred stock dividends

 

(4,750

)

 

Less: Accretion of Series B preferred stock

 

(521

)

 

Net income available to common stockholders

 

$

8,583

 

$

11,313

 

Net income available to common stockholders per share

 

 

 

 

 

Basic

 

$

0.50

 

$

0.63

 

Diluted

 

$

0.50

 

$

0.63

 

Weighted average shares outstanding

 

 

 

 

 

Basic

 

17,200

 

17,842

 

Diluted

 

17,424

 

18,046

 

Dividends declared per common share

 

$

0.25

 

$

0.25

 

Dividends paid per common share

 

$

0.25

 

$

0.25

 

 


 

IHOP Corp.
Page 6

 

IHOP CORP. AND SUBSIDIARIES

IHOP BUSINESS UNIT RESTAURANT DATA

(Unaudited)

 

The following table sets forth the number of effective restaurants in the IHOP system and information regarding the percentage change in sales at those restaurants compared to the same period in the prior year. “Effective restaurants” are the number of restaurants in a given period, adjusted to account for restaurants open for only a portion of the period. Information is presented for all effective restaurants in the IHOP system, which includes restaurants owned by the Company, as well as those owned by franchisees and area licensees. Sales of restaurants that are owned by franchisees and area licensees are not attributable to the Company. However, we believe that presentation of this information is useful in analyzing our revenues because franchisees and area licensees pay us royalties and advertising fees that are generally based on a percentage of their sales, as well as rental payments under leases that are usually based on a percentage of their sales. Management also uses this information to make decisions about future plans for the development of additional restaurants as well as evaluation of current operations. Pro forma information on Applebee’s restaurant data restaurant development and franchising activity is presented in the section entitled “Pro forma comparison—Applebee’s” herein.

 

 

 

Three Months Ended
March 31,

 

 

 

2008

 

2007

 

 

 

 

 

 

 

IHOP Restaurant Data

 

 

 

 

 

Effective restaurants (a)

 

 

 

 

 

Franchise

 

1,175

 

1,128

 

Company

 

10

 

11

 

Area license

 

157

 

160

 

Total

 

1,342

 

1,299

 

 

 

 

 

 

 

System-wide (b)

 

 

 

 

 

IHOP sales percentage change (c)

 

7.9

%

5.3

%

IHOP same-store sales percentage change (d)

 

3.7

%

0.5

%

 

 

 

 

 

 

Franchise (b)

 

 

 

 

 

IHOP sales percentage change (c)

 

8.5

%

5.2

%

IHOP same-store sales percentage change (d)

 

3.7

%

0.6

%

 

 

 

 

 

 

Company

 

 

 

 

 

IHOP sales percentage change (c)

 

(2.2

)%

18.1

%

 

 

 

 

 

 

Area License (b)

 

 

 

 

 

IHOP sales percentage change (c)

 

3.2

%

5.0

%

 

(a)          “Effective restaurants” are the number of restaurants in a given fiscal period adjusted to account for restaurants open for only a portion of the period. Information is presented for all effective restaurants in the IHOP system, which includes restaurants owned by the Company as well as those owned by franchisees and area licensees.

 

(b)         “System-wide sales” are retail sales at IHOP restaurants operated by franchisees, area licensees and the Company, as reported to the Company.  IHOP franchise restaurant sales were $547.2 million and $504.2 million for the first quarter ended March 31, 2008 and 2007, respectively, and sales at IHOP area license restaurants were $57.3 million and $55.5 million for the first quarter ended March 31, 2008 and 2007, respectively.  Franchise restaurant retail sales and Area License retail sales are sales recorded at restaurants that are owned by franchisees and area licensees and are not attributable to the Company.  Franchise restaurant retail sales and Area License retail sales are useful in analyzing our franchise revenues because franchisees and area licenses pay us royalties and other fees that are generally based on a percentage of their sales.  Sales of restaurants that are owned by franchisees and area licenses are not attributable to the Company.

 

(c)          “Sales percentage change” reflects, for each category of restaurants, the percentage change in sales in any given fiscal period compared to the prior fiscal period for all restaurants in that category.

 

(d)         “Same-store sales percentage change” reflects the percentage change in sales, in any given fiscal period compared to the prior fiscal period, for restaurants that have been operated throughout both fiscal periods that are being compared and have been open for at least 18 months. Because of new unit openings and store closures, the restaurants open throughout both fiscal periods being compared will be different from period to period.  Same-store sales percentage change does not include data on IHOP restaurants located in Florida.

 

 


 

IHOP Corp.
Page 7

 

IHOP CORP. AND SUBSIDIARIES

IHOP BUSINESS UNIT RESTAURANT DEVELOPMENT AND
FRANCHISING ACTIVITY

(Unaudited)

 

The following table summarizes IHOP restaurant development and franchising activity:

 

 

 

Three Months Ended
March 31,

 

 

 

2008

 

2007

 

IHOP Restaurant Development Activity

 

 

 

 

 

Beginning of period

 

1,344

 

1,302

 

New openings

 

 

 

 

 

Company-developed

 

 

 

Franchisee-developed

 

11

 

6

 

International franchisee-developed

 

 

2

 

Area license

 

 

 

Total new openings

 

11

 

8

 

Closings

 

 

 

 

 

Company and franchise

 

(2)

 

(4)

 

Area license

 

 

–  

 

End of period

 

1,353

 

1,306

 

 

 

 

 

 

 

Summary-end of period

 

 

 

 

 

Franchise

 

1,186

 

1,133

 

Company

 

10

 

13

 

Area license

 

157

 

160

 

Total

 

1,353

 

1,306

 

 

 

 

 

 

 

IHOP Restaurant Franchising Activity

 

 

 

 

 

Domestic franchisee-developed

 

11

 

6

 

International franchisee-developed

 

 

2

 

Rehabilitated and refranchised

 

4

 

2

 

Total restaurants franchised

 

15

 

10

 

Reacquired by the Company

 

(3)

 

(6)

 

Closed

 

(2)

 

(3)

 

Net addition

 

10

 

 

 


 

IHOP Corp.
Page 8

 

IHOP CORP. AND SUBSIDIARIES

APPLEBEE’S BUSINESS UNIT RESTAURANT DATA

(Unaudited)

 

Pro Forma Comparison—Applebee’s

 

The 2007 Predecessor information represents data derived from Applebee’s for the three months ended March 31, 2007, prior to the acquisition date of November 29, 2007.

 

Restaurant Data

 

The following table sets forth the number of effective restaurants in the Applebee’s system and information regarding the percentage change in sales at those restaurants compared to the same period in the prior year.

 

 

 

Three Months Ended
March 31,

 

 

 

 

 

2007

 

 

 

2008

 

Predecessor

 

 

 

 

 

Applebee’s

 

Applebee’s Restaurant Data

 

 

 

 

 

Effective restaurants (a)

 

 

 

 

 

Company

 

511

 

524

 

Franchise

 

1,467

 

1,412

 

Total

 

1,978

 

1,936

 

 

 

 

 

 

 

System-wide (b)

 

 

 

 

 

Applebee’s domestic sales percentage change (c)

 

2.8

%

0.3

%

Applebee’s domestic same-store sales percentage change (d)

 

0.5

%

(4.0)

%

 

 

 

 

 

 

Franchise (b)

 

 

 

 

 

Applebee’s domestic sales percentage change (c)

 

2.6

%

0.6

%

Applebee’s domestic same-store sales percentage change (d)

 

0.0

%

(3.9)

%

 

 

 

 

 

 

Company

 

 

 

 

 

Applebee’s sales percentage change (c)

 

3.2

%

(0.8)

%

Applebee’s same-store sales percentage change (d)

 

2.1

%

(4.5)

%

 


(a)          “Effective restaurants” are the number of restaurants in a given fiscal period adjusted to account for restaurants open for only a portion of the period. Information is presented for all effective restaurants in the Applebee’s system, which includes restaurants owned by Applebee’s as well as those owned by franchisees.

 

(b)         “System-wide sales” are sales at Applebee’s restaurants operated by franchisees and Applebee’s, as reported to the Company.   Domestic franchise restaurant sales for Applebee’s restaurants were $897.8 million and $875.0 million for the first quarter ended March 31, 2008 and 2007, respectively.  Franchise restaurant sales are sales recorded at restaurants that are owned by franchisees and are not attributable to the Company (2008) or Applebee’s (2007).  Franchise restaurant sales are useful in analyzing our franchise revenues because franchisees pay royalties and other fees that are generally based on a percentage of their sales.

 

(c)          “Sales percentage change” reflects, for each category of restaurants, the percentage change in sales in any given fiscal period compared to the prior fiscal period for all restaurants in that category. In addition, data for company-operated Applebee’s restaurants for both periods excludes the impact of discontinued operations.

 

(d)         “Same-store sales percentage change” reflects the percentage change in sales, in any given fiscal period compared to the prior fiscal period, for restaurants that have been operated throughout both fiscal periods that are being compared and have been open for at least 18 months. Because of new unit openings and store closures, the restaurants open throughout both fiscal periods being compared will be different from period to period.

 


 

IHOP Corp.
Page 9

 

IHOP CORP. AND SUBSIDIARIES

APPLEBEE’S BUSINESS UNIT RESTAURANT DEVELOPMENT AND
FRANCHISING ACTIVITY

(Unaudited)

 

The following table summarizes Applebee’s restaurant development and franchising activity:

 

 

 

Three Months Ended
March 31,

 

 

 

 

2007

 

 

 

2008

 

Predecessor

 

 

 

 

 

Applebee’s

 

Beginning of period

 

1,976

 

1,930

 

New openings

 

 

 

 

 

Company-developed

 

1

 

7

 

Franchisee-developed

 

16

 

13

 

Total new openings

 

17

 

20

 

 

 

 

 

 

 

Closings

 

 

 

 

 

Company

 

(1

)

(19)

 

Franchise

 

(6

)

(1)

 

End of period

 

1,986

 

1,930

 

 

 

 

 

 

 

Summary-end of period

 

 

 

 

 

Company

 

511

 

509

 

Franchise

 

1,475

 

1,421

 

Total

 

1,986

 

1,930

 

 

 

 

 

 

 

Applebee’s Restaurant Franchising Activity

 

 

 

 

 

Domestic franchisee-developed

 

11

 

12

 

International franchisee-developed

 

5

 

1

 

Total restaurants franchised

 

16

 

13

 

Closings

 

 

 

 

 

Domestic franchisee

 

(5

)

(1

)

International franchisee

 

(1

)

-

 

Total franchisee closed

 

(6

)

(1

)

Net addition

 

10

 

12

 

 


 

IHOP Corp.
Page 10

 

IHOP CORP. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(In thousands, except share amounts)

 

 

 

March 31,
2008

 

December
31, 2007

 

 

 

(Unaudited)

 

 

 

Assets

 

 

 

 

 

Current assets

 

 

 

 

 

Cash and cash equivalents

 

$

33,084

 

$

26,838

 

Restricted cash

 

105,452

 

128,138

 

Short-term investments, at market value

 

302

 

300

 

Receivables, net

 

86,938

 

115,335

 

Inventories

 

13,205

 

13,280

 

Prepaid income taxes

 

27,665

 

30,695

 

Prepaid expenses

 

13,882

 

30,831

 

Deferred income taxes

 

25,470

 

21,862

 

Assets held for sale

 

45,108

 

60,347

 

Current assets related to discontinued operations

 

5,834

 

6,052

 

Total current assets

 

356,940

 

433,678

 

Non-current restricted cash

 

64,372

 

57,962

 

Restricted assets related to captive insurance subsidiary

 

7,838

 

10,518

 

Long-term receivables

 

285,863

 

288,452

 

Property and equipment, net

 

1,120,844

 

1,139,616

 

Goodwill

 

734,462

 

730,728

 

Other intangible assets, net

 

1,012,755

 

1,011,457

 

Other assets, net

 

158,189

 

156,193

 

Non-current assets related to discontinued operations

 

2,558

 

2,558

 

Total assets

 

$

3,743,821

 

$

3,831,162

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

Current liabilities

 

 

 

 

 

Accounts payable

 

$

48,922

 

$

99,019

 

Accrued employee compensation and benefits

 

53,372

 

56,795

 

Deferred revenue

 

44,715

 

76,802

 

Accrued financing costs

 

62,934

 

63,045

 

Other accrued expenses

 

58,672

 

49,203

 

Deferred compensation

 

1,264

 

21,236

 

Accrued interest payable

 

6,247

 

15,240

 

Total current liabilities

 

276,126

 

381,340

 

Long-term debt

 

2,265,947

 

2,263,887

 

Capital lease obligations, less current maturities

 

167,009

 

168,242

 

Deferred income taxes

 

504,034

 

504,865

 

Other liabilities

 

118,888

 

113,103

 

Non-current liabilities related to discontinued operations

 

3,302

 

3,302

 

Commitments and contingencies

 

 

 

 

 

Preferred stock, Series A, $1 par value, 220,000 shares authorized; 190,000 shares issued and outstanding as of March 31, 2008 and December  31, 2007

 

187,050

 

187,050

 

Stockholders’ equity

 

 

 

 

 

Convertible Preferred stock, Series B, at accreted value, 10,000,000 shares authorized; 35,000 shares issued and outstanding at March 31, 2008 and December  31, 2007

 

35,702

 

35,181

 

Common stock, $.01 par value, 40,000,000 shares authorized; March 31, 2008: 23,615,673 shares issued and 17,385,078 shares outstanding; December 31, 2007: 23,359,664 shares issued and 17,105,469 shares outstanding

 

230

 

230

 

Additional paid-in-capital

 

153,953

 

149,564

 

Retained earnings

 

343,102

 

338,790

 

Accumulated other comprehensive loss

 

(35,016

)

(36,738

)

Treasury stock, at cost (6,230,595 shares and 6,254,195 shares at March 31, 2008 and December 31, 2007, respectively)

 

(276,506

)

(277,654

)

Total stockholders’ equity

 

221,465

 

209,373

 

Total liabilities and stockholders’ equity

 

$

3,743,821

 

$

3,831,162

 

 


 

IHOP Corp.
Page 11

 

IHOP CORP. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
(Unaudited)

 

 

 

Three Months Ended
March 31,

 

 

 

2008

 

2007

 

Cash flows from operating activities

 

 

 

 

 

Net income

 

$

13,854

 

$

11,313

 

Adjustments to reconcile net income to cash flows provided by operating activities

 

 

 

 

 

Depreciation and amortization

 

28,783

 

5,180

 

Debt extinguishment and other costs

 

 

2,223

 

Deferred income taxes

 

(4,898

)

(995

)

Stock-based compensation expense

 

3,072

 

1,065

 

Tax benefit from stock-based compensation

 

984

 

1,498

 

Excess tax benefit from stock options exercised

 

(251

)

(1,498

)

Gain on disposition of assets

 

(219

)

 

Changes in operating assets and liabilities

 

 

 

 

 

Receivables

 

28,171

 

2,637

 

Inventories

 

75

 

(19

)

Prepaid expenses

 

2,661

 

1,789

 

Accounts payable

 

(23,999

)

5

 

Accrued employee compensation and benefits

 

(3,423

)

(4,813

)

Deferred revenues

 

(32,086

)

 

Other accrued expenses

 

(4,937

)

(1,713

)

Other

 

2,175

 

(855

)

Cash flows provided by operating activities

 

9,962

 

15,817

 

Cash flows from investing activities

 

 

 

 

 

Additions to property and equipment

 

(18,102

)

(784

)

Additions to long-term receivables

 

(1,390

)

(659

)

Payment of accrued acquisition costs

 

(10,001

)

 

Proceeds from captive insurance subsidiary

 

2,680

 

 

Proceeds from sale of property and equipment

 

30

 

 

Principal receipts from notes and equipment contracts receivable

 

4,219

 

3,934

 

Reductions (additions) to assets held for sale

 

12,386

 

(429

)

Property insurance proceeds

 

(37

)

(26

)

Cash flows (used in) provided by investing activities

 

(10,215

)

2,036

 

Cash flows from financing activities

 

 

 

 

 

Proceeds from issuance of long-term debt

 

 

190,000

 

Repayment of long-term debt

 

 

(129,206

)

Principal payments on capital lease obligations

 

(1,391

)

(1,583

)

Dividends paid

 

(6,012

)

(4,464

)

Payment of preferred stock issuance costs

 

(1,500

)

 

Purchase of treasury stock, net

 

1,056

 

(30,961

)

Proceeds from stock options exercised

 

664

 

3,719

 

Excess tax benefit from stock options exercised

 

251

 

1,498

 

Payment of debt issuance costs

 

(2,845

)

(13,335

)

Prepayment penalties on early debt extinguishment

 

 

(1,219

)

Restricted cash related to securitization

 

16,276

 

 

Cash flows provided by financing activities

 

6,499

 

14,449

 

Net change in cash and cash equivalents

 

6,246

 

32,302

 

Cash and cash equivalents at beginning of year

 

26,838

 

19,516

 

Cash and cash equivalents at end of year

 

$

33,084

 

$

51,818

 

Supplemental disclosures

 

 

 

 

 

Interest paid

 

$

49,631

 

$

7,637

 

Income taxes paid

 

$

1,111

 

$

2,660