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 |
|
(Commission |
|
(IRS Employer |
|
450 North Brand, Glendale, California |
|
91203 |
|
(Address of Principal Executive Offices) |
|
(Zip Code) |
(818) 240-6055
(Registrants 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 |
|
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 Companys acquisition of Applebees 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 Applebees 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 Applebees restaurants during the first quarter 2008, bringing the total number of IHOP and Applebees 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 Companys cash position was augmented by $4.2 million from the run-off of the IHOP businesss long-term notes receivable.
· Consolidated capital expenditures were $18.1 million for the first quarter 2008, primarily attributable to expenditures on the Applebees Restaurant Support Center in Lenexa, Kansas, and company-operated Applebees 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 Applebees business unit, we generated the brands first positive quarter of same-store sales growth since the first quarter 2006. We also made progress on our plan to improve Applebees company restaurant operating margins as the result of better management of labor and controllable expenses during the quarter. In March, we launched Applebees new advertising campaign Its a Whole New Neighborhood and finalized our brand positioning and menu strategy approach. We also began the process of franchising Applebees 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 Applebees 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 Applebees acquisition, a $31.5 million increase in G&A expenses due to a full quarter of Applebees G&A expenses, as well as dividends on preferred stock issued to finance the Applebees acquisition.
These factors were partially offset during the first quarter 2008 by the strong performance of the parent companys core franchising businesses, which produced a $40.7 million increase in Franchise Operations profitability due to a full quarters recognition of Applebees Franchise Operations profit and a 12.5% increase in IHOP Franchise Operations profit. Additionally, the Companys 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 Applebees company-owned restaurant operations.
The Companys 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 Applebees 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 Applebees Lenexa Restaurant Support Center in Lenexa, Kansas, and company-operated Applebees restaurants.
Update on Applebees Business Model Transformation
While IHOP Corp. is making progress on its planned sale-leaseback of Applebees 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 Applebees 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 Applebees 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 Applebees 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 Applebees 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 Companys previous expectations of approximately $100 million for fiscal 2008. Consolidated capital expenditures are expected to range between $30 and $34 million versus the Companys previous expectations of approximately $25 million for fiscal 2008.
The Companys cash performance is expected to be augmented by approximately $17 million from the structural run-off of the IHOP business units 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 Applebees same-store sales to grow between 1% and 2% for fiscal 2008, and for its franchisees to open between 50 and 65 new Applebees restaurants and that Applebees 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 IHOPs Web site at www.ihop.com, and may be accessed by visiting Calls & Presentations under the sites Investor Information section. Participants should allow approximately ten minutes prior to the calls 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 Applebees 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 Companys 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 Applebees 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 Companys 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 Companys strategic plan for Applebees; risks associated with the Companys incurrence of significant indebtedness to finance the acquisition of Applebees; 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 Companys control such as weather, natural disasters, disease outbreaks, epidemics or pandemics impacting the Companys 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 Applebees brands and concepts by guests and franchisees; the Companys 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 Companys 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 Companys 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 Companys cash provided by operating activities to free cash flow for the Companys 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
(In thousands, except per share amounts)
(Unaudited)
|
|
Three Months Ended |
|
||||
|
|
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 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 Applebees restaurant data restaurant development and franchising activity is presented in the section entitled Pro forma comparisonApplebees herein.
|
|
Three Months Ended |
|
||
|
|
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
(Unaudited)
The following table summarizes IHOP restaurant development and franchising activity:
|
|
Three Months Ended |
|
||
|
|
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 |
|
1 |
|
IHOP Corp.
Page 8
APPLEBEES BUSINESS UNIT RESTAURANT DATA
(Unaudited)
Pro Forma ComparisonApplebees
The 2007 Predecessor information represents data derived from Applebees 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 Applebees system and information regarding the percentage change in sales at those restaurants compared to the same period in the prior year.
|
|
Three Months Ended |
|
||
|
|
|
|
2007 |
|
|
|
2008 |
|
Predecessor |
|
|
|
|
|
Applebees |
|
Applebees Restaurant Data |
|
|
|
|
|
Effective restaurants (a) |
|
|
|
|
|
Company |
|
511 |
|
524 |
|
Franchise |
|
1,467 |
|
1,412 |
|
Total |
|
1,978 |
|
1,936 |
|
|
|
|
|
|
|
System-wide (b) |
|
|
|
|
|
Applebees domestic sales percentage change (c) |
|
2.8 |
% |
0.3 |
% |
Applebees domestic same-store sales percentage change (d) |
|
0.5 |
% |
(4.0) |
% |
|
|
|
|
|
|
Franchise (b) |
|
|
|
|
|
Applebees domestic sales percentage change (c) |
|
2.6 |
% |
0.6 |
% |
Applebees domestic same-store sales percentage change (d) |
|
0.0 |
% |
(3.9) |
% |
|
|
|
|
|
|
Company |
|
|
|
|
|
Applebees sales percentage change (c) |
|
3.2 |
% |
(0.8) |
% |
Applebees 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 Applebees system, which includes restaurants owned by Applebees as well as those owned by franchisees.
(b) System-wide sales are sales at Applebees restaurants operated by franchisees and Applebees, as reported to the Company. Domestic franchise restaurant sales for Applebees 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 Applebees (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 Applebees 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
(Unaudited)
The following table summarizes Applebees restaurant development and franchising activity:
|
|
Three Months Ended |
|||
|
|
|
|
2007 |
|
|
|
2008 |
|
Predecessor |
|
|
|
|
|
Applebees |
|
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 |
|
|
|
|
|
|
|
Applebees 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, |
|
December |
|
||
|
|
(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 |
|
||||
|
|
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 |
|