株探米国株
日本語 英語
エドガーで原本を確認する
0000852772false00008527722022-11-012022-11-01

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 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) November 1, 2022

denn-20221101_g1.jpg
DENNY’S CORPORATION
(Exact name of registrant as specified in its charter)
Delaware 0-18051 13-3487402
(State or other jurisdiction (Commission (IRS Employer
of incorporation) File Number) Identification No.)

203 East Main Street
Spartanburg, South Carolina 29319-0001
(Address of principal executive offices)
(Zip Code)

(864) 597-8000
(Registrant’s telephone number, including area code)
 
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligations of the registrant under any of the following provisions:
 
☐  Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

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

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

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

Securities registered pursuant to Section 12(b) of the Act:
Title of each class Trading Symbol(s)   Name of each exchange on which registered
$.01 Par Value, Common Stock DENN   The Nasdaq Stock Market LLC

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐




Item 2.02 Results of Operations and Financial Condition.

On November 1, 2022, Denny's Corporation (the "Company") issued a press release announcing financial results for the third quarter ended September 28, 2022. A copy of the press release is attached as Exhibit 99.1 hereto and incorporated herein by reference.

Item 7.01 Regulation FD Disclosure.

The management of the Company will conduct meetings with members of the investment community during November and December, 2022. A copy of the investor presentation to be used during these meetings is attached to this Current Report on Form 8-K as Exhibit 99.2 and is also available at the Company's investor relations website at investor.dennys.com.

The information in this Item 7.01 of this Current Report on Form 8-K, including Exhibit 99.2 hereto, shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section. The information in this Item 7.01 of this Current Report on Form 8-K shall not be deemed to be incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as expressly set forth by specific reference in such filing.

Item 9.01 Financial Statements and Exhibits.

(d) Exhibits

See the Exhibit Index below, which is incorporated by reference herein.


EXHIBIT INDEX
Exhibit
number
Description
99.1
99.2
104 Cover Page Interactive Data File (formatted as Inline XBRL)





SIGNATURES
 
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.
 
 
 
  Denny's Corporation
   
   
Date: November 1, 2022 /s/ Robert P. Verostek
  Robert P. Verostek
  Executive Vice President and
  Chief Financial Officer



EX-99.1 2 q32022ex991earningspressre.htm EX-99.1 Document

dennyslogo.jpg

DENNY’S CORPORATION REPORTS RESULTS FOR THIRD QUARTER 2022


SPARTANBURG, S.C., November 1, 2022 - Denny’s Corporation (the "Company") (NASDAQ: DENN), owner and operator of Denny's Inc. ("Denny's") and Keke's Inc. ("Keke's") today reported results for its third quarter ended September 28, 2022 and provided a business update on the Company’s operations.

Kelli Valade, Chief Executive Officer, stated, "We were pleased with our solid performance as our long-standing commitment to everyday value resonated in this complex and challenging environment. The positive consumer response to our Summer Slamcation and recently launched All Day Diner Deals value menus drove incremental traffic at Denny's in the quarter and induced new customer trial."

Third Quarter 2022 Highlights

•Acquired Keke's on July 20, 2022 for $82.5 million.
•Total operating revenue grew 13.2% to $117.5 million compared to the prior year quarter.
•Denny's domestic system-wide same-store sales** grew 1.5% compared to the equivalent fiscal period in 2021, including a 1.1% increase at domestic franchised restaurants and a 7.1% increase at company restaurants.
•Opened eight franchised restaurants, including one international location and one Keke's location.
•Completed 19 remodels, including 16 franchised restaurants.
•Operating income was $15.8 million compared to $17.7 million in the prior year quarter.
•Franchise Operating Margin* was $30.7 million, or 47.0% of franchise and license revenue, and Company Restaurant Operating Margin* was $3.8 million, or 7.2% of company restaurant sales.
•Net income was $17.1 million, or $0.29 per diluted share.
•Adjusted Net Income* and Adjusted Net Income Per Share* were $7.1 million and $0.12, respectively.
•Adjusted EBITDA* was $19.2 million, which included $1.6 million in legal settlement expense.
•Cash provided by (used in) operating, investing, and financing activities was $15.3 million, ($77.3) million, and $64.9 million, respectively.
•Adjusted Free Cash Flow* was $8.7 million.
•Repurchased $7.9 million of common stock.












1


Third Quarter Results

Total operating revenue increased 13.2% to $117.5 million compared to $103.8 million in the prior year quarter.

Franchise and license revenue was $65.2 million compared to $57.3 million in the prior year quarter. This increase was primarily driven by $5.6 million related to the kitchen modernization rollout and $1.1 million of Keke's franchise revenue in the current quarter.

Company restaurant sales were $52.2 million compared to $46.5 million in the prior year quarter. This increase is comprised of benefits from Denny's price increases and changes in product mix compared to the prior year quarter and $2.7 million of Keke's company restaurant sales in the current quarter.

Franchise Operating Margin* was $30.7 million, or 47.0% of franchise and license revenue, compared to $29.9 million, or 52.1%, in the prior year quarter. The margin rate was impacted by approximately 440 basis points as kitchen modernization equipment is sold to franchisees at cost.

Company Restaurant Operating Margin* was $3.8 million, or 7.2% of company restaurant sales, compared to $7.9 million, or 17.0%, in the prior year quarter. This margin change was primarily due to commodity and labor inflation and $1.6 million in legal settlement expense, partially offset by the improvement in sales performance at company restaurants.

The provision for income taxes was $5.5 million, reflecting an effective tax rate of 24.3%. Approximately $1.5 million in cash taxes were paid during the quarter.

Net income was $17.1 million, or $0.29 per diluted share, compared to $12.3 million, or $0.19 per diluted share, in the prior year quarter. Adjusted Net Income* per share was $0.12 compared to $0.16 in the prior year quarter.

The Company ended the quarter with $278.2 million of total debt outstanding, including $266.5 million of borrowings under its credit facility.

Adjusted Free Cash Flow* and Capital Allocation

Adjusted Free Cash Flow* in the quarter was $8.7 million after investing $5.1 million in cash capital expenditures, including the remodel of three company restaurants, facilities maintenance, and the acquisition of a Denny's franchise restaurant.

During the quarter, the Company allocated $7.9 million to share repurchases resulting in approximately $160 million remaining under its existing repurchase authorization.











2


Business Outlook

The following expectations for the fiscal fourth quarter ending December 28, 2022 reflect management's expectations that the current consumer and economic environment will not change materially.
•Denny's domestic system-wide same-store sales** between 1% and 3%.
•Consolidated total general and administrative expenses between $17 million and $18 million, including approximately $2 million related to share-based compensation expense.
•Consolidated Adjusted EBITDA* between $21 million and $23 million.

*    Please refer to the Reconciliation of Net Income and Net Cash Provided by (Used In) Operating Activities to Non-GAAP Financial Measures, as well as the Reconciliation of Operating Income to Non-GAAP Financial Measures included in the following tables. The Company is not able to reconcile the forward-looking non-GAAP estimates set forth above to their most directly comparable U.S. generally accepted accounting principles (GAAP) estimates without unreasonable efforts because it is unable to predict, forecast or determine the probable significance of the items impacting these estimates, including gains, losses and other charges, with a reasonable degree of accuracy. Accordingly, the most directly comparable forward-looking GAAP estimates are not provided.

** Same-store sales include sales at company restaurants and non-consolidated franchised and licensed restaurants that were open during the comparable periods noted. Total operating revenue is limited to company restaurant sales and royalties, advertising revenue, fees and occupancy revenue from non-consolidated franchised and licensed restaurants. Accordingly, domestic franchise same-store sales and domestic system-wide same-store sales should be considered as a supplement to, not a substitute for, the Company's results as reported under GAAP.

Conference Call and Webcast Information

The Company will provide further commentary on the results for the third quarter ended September 28, 2022 on its quarterly investor conference call today, Tuesday, November 1, 2022 at 4:30 p.m. Eastern Time. Interested parties are invited to listen to a live broadcast of the conference call accessible through the Company's investor relations website at investor.dennys.com.

About Denny's Corporation

Denny’s Corporation is one of America’s largest full-service restaurant chains based on number of restaurants. As of September 28, 2022, the Company consisted of 1,666 restaurants, 1,592 of which were franchised and licensed restaurants and 74 of which were company operated.

Denny's Corporation consists of the Denny’s brand and the Keke’s brand. Keke’s was acquired on July 20, 2022. As of September 28, 2022, the Denny's brand consisted of 1,613 global restaurants, 1,547 of which were franchised and licensed restaurants and 66 of which were company operated. At September 28, 2022, the Keke's brand consisted of 53 restaurants, 45 of which were franchised restaurants and 8 of which were company operated.

For further information on Denny's Corporation, including news releases, links to SEC filings, and other financial information, please visit investor.dennys.com.








3



Cautionary Language Regarding Forward-Looking Statements

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 management's 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 “expect”, “anticipate”, “believe”, “intend”, “plan”, “hope”, "will", 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 evolving COVID-19 pandemic and related containment measures, including the potential for further operational disruption from government mandates affecting restaurants; economic, public health and political conditions that impact consumer confidence and spending, including COVID-19; commodity and labor inflation; the ability to effectively staff restaurants; the Company's ability to maintain adequate levels of liquidity for its cash needs, including debt obligations, payment of dividends, planned share repurchases and capital expenditures as well as the ability of its customers, suppliers, franchisees and lenders to access sources of liquidity to provide for their own cash needs; competitive pressures from within the restaurant industry; the Company's ability to integrate and derive the expected benefits from our acquisition of Keke's Breakfast Cafe; the level of success of the Company’s operating initiatives and advertising and promotional efforts; adverse publicity; health concerns arising from food-related pandemics, outbreaks of flu viruses or other diseases; changes in business strategy or development plans; terms and availability of capital; regional weather conditions; overall changes in the general economy (including with regard to energy costs), particularly at the retail level; political environment and geopolitical events (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 29, 2021 (and in the Company’s subsequent Quarterly Reports on Form 10-Q and Current Reports on Form 8-K).


Investor Contact:
Curt Nichols
877-784-7167

Media Contact:
Hadas Streit, Allison+Partners
646-428-0629
4


DENNY’S CORPORATION
Condensed Consolidated Balance Sheets
(Unaudited)
($ in thousands) 9/28/22 12/29/21
Assets
Current assets
Cash and cash equivalents $ 4,346  $ 30,624 
Investments 1,763  2,551 
Receivables, net 24,513  19,621 
Inventories 9,018  5,060 
Assets held for sale 1,061  — 
Prepaid and other current assets 9,709  11,393 
Total current assets 50,410  69,249 
Property, net 95,547  91,176 
Finance lease right-of-use assets, net 6,879  7,709 
Operating lease right-of-use assets, net 130,650  128,727 
Goodwill 72,740  36,884 
Intangible assets, net 95,465  50,226 
Deferred financing costs, net 2,496  2,971 
Deferred income taxes, net —  11,502 
Other noncurrent assets 43,481  37,083 
Total assets $ 497,668  $ 435,527 
Liabilities
Current liabilities
Current finance lease liabilities $ 1,833  $ 1,952 
Current operating lease liabilities 15,831  15,829 
Accounts payable 12,248  15,595 
Other current liabilities 62,768  64,146 
Total current liabilities 92,680  97,522 
Long-term liabilities    
Long-term debt 266,500  170,000 
Noncurrent finance lease liabilities 9,884  10,744 
Noncurrent operating lease liabilities 127,620  126,296 
Liability for insurance claims, less current portion 7,514  8,438 
Deferred income taxes, net 7,890  — 
Other noncurrent liabilities 30,210  87,792 
Total long-term liabilities 449,618  403,270 
Total liabilities 542,298  500,792 
Shareholders' deficit
Common stock 650  642 
Paid-in capital 140,234  135,596 
Deficit (54,500) (116,441)
Accumulated other comprehensive loss, net (43,303) (54,470)
Treasury stock (87,711) (30,592)
Total shareholders' deficit (44,630) (65,265)
Total liabilities and shareholders' deficit $ 497,668  $ 435,527 
Debt Balances
Credit facility revolver due 2026 $ 266,500  $ 170,000 
Finance lease liabilities 11,717  12,696 
Total debt $ 278,217  $ 182,696 
5


DENNY’S CORPORATION
Condensed Consolidated Statements of Operations
(Unaudited)
Quarter Ended
($ in thousands, except per share amounts) 9/28/22 9/29/21
Revenue:
Company restaurant sales $ 52,211  $ 46,470 
Franchise and license revenue 65,245  57,324 
Total operating revenue 117,456  103,794 
Costs of company restaurant sales, excluding depreciation and amortization 48,451  38,569 
Costs of franchise and license revenue, excluding depreciation and amortization 34,579  27,469 
General and administrative expenses 16,607  16,497 
Depreciation and amortization 3,914  3,822 
Operating (gains), losses and other charges, net (1,897) (215)
Total operating costs and expenses, net 101,654  86,142 
Operating income 15,802  17,652 
Interest expense, net 3,691  3,671 
Other nonoperating income, net (10,461) (2,368)
Income before income taxes 22,572  16,349 
Provision for income taxes 5,489  4,084 
Net income $ 17,083  $ 12,265 
Net income per share - basic $ 0.29  $ 0.19 
Net income per share - diluted $ 0.29  $ 0.19 
Basic weighted average shares outstanding 59,020  65,447 
Diluted weighted average shares outstanding 59,040  65,829 
Comprehensive income $ 20,061  $ 13,089 
General and Administrative Expenses
Corporate administrative expenses $ 13,758  $ 11,157 
Share-based compensation 1,947  3,352 
Incentive compensation 1,187  1,893 
Deferred compensation valuation adjustments (285) 95 
Total general and administrative expenses $ 16,607  $ 16,497 
6


DENNY’S CORPORATION
Condensed Consolidated Statements of Operations
(Unaudited)
Three Quarters Ended
($ in thousands, except per share amounts) 9/28/22 9/29/21
Revenue:
Company restaurant sales $ 145,354  $ 127,611 
Franchise and license revenue 190,226  162,924 
Total operating revenue 335,580  290,535 
Costs of company restaurant sales, excluding depreciation and amortization 131,904  106,546 
Costs of franchise and license revenue, excluding depreciation and amortization 100,513  79,962 
General and administrative expenses 50,188  50,992 
Depreciation and amortization 11,052  11,380 
Operating (gains), losses and other charges, net (1,051) 204 
Total operating costs and expenses, net 292,606  249,084 
Operating income 42,974  41,451 
Interest expense, net 9,529  12,014 
Other nonoperating income, net (49,871) (16,165)
Income before income taxes 83,316  45,602 
Provision for income taxes 21,375  10,984 
Net income $ 61,941  $ 34,618 
Net income per share - basic $ 1.01  $ 0.53 
Net income per share - diluted $ 1.00  $ 0.53 
Basic weighted average shares outstanding 61,558  65,413 
Diluted weighted average shares outstanding 61,686  65,814 
Comprehensive income $ 73,108  $ 38,767 
General and Administrative Expenses
Corporate administrative expenses $ 38,303  $ 32,374 
Share-based compensation 9,467  10,212 
Incentive compensation 4,945  7,011 
Deferred compensation valuation adjustments (2,527) 1,395 
Total general and administrative expenses $ 50,188  $ 50,992 

7


DENNY’S CORPORATION
Reconciliation of Net Income and Net Cash Provided by Operating Activities to Non-GAAP Financial Measures
(Unaudited)

The Company believes that, in addition to GAAP measures, certain non-GAAP financial measures are appropriate indicators to assist in the evaluation of operating performance and liquidity on a period-to-period basis. The Company uses Adjusted EBITDA, Adjusted Free Cash Flow, Adjusted Net Income and Adjusted Net Income Per Share internally as performance measures for planning purposes, including the preparation of annual operating budgets, and for compensation purposes, including incentive compensation for certain employees. Adjusted EBITDA is also used in the calculation of financial covenant ratios in accordance with the Company’s credit facility. Adjusted Free Cash Flow is also used as a non-GAAP liquidity measure by Management to assess the Company’s ability to generate cash and plan for future operating and capital actions. Management believes that the presentation of Adjusted EBITDA, Adjusted Net Income, Adjusted Net Income Per Share and Adjusted Free Cash Flow provide useful information to investors and analysts about the Company’s operating results, financial condition or cash flows. However, each of these non-GAAP financial measures should be considered as a supplement to, not a substitute for, operating income, net income, net income per share, net cash provided by operating activities, or other financial performance and liquidity measures prepared in accordance with GAAP.
Quarter Ended Three Quarters Ended
($ in thousands) 9/28/22 9/29/21 9/28/22 9/29/21
Net income $ 17,083  $ 12,265  $ 61,941  $ 34,618 
Provision for income taxes 5,489  4,084  21,375  10,984 
Operating (gains), losses and other charges, net
(1,897) (215) (1,051) 204 
Other nonoperating income, net (10,461) (2,368) (49,871) (16,165)
Share-based compensation expense 1,947  3,352  9,467  10,212 
Deferred compensation plan valuation adjustments (285) 95  (2,527) 1,395 
Interest expense, net 3,691  3,671  9,529  12,014 
Depreciation and amortization 3,914  3,822  11,052  11,380 
Cash payments for restructuring charges and exit costs
(284) (274) (665) (1,548)
Cash payments for share-based compensation
—  —  (5,147) (1,565)
Adjusted EBITDA $ 19,197  $ 24,432  $ 54,103  $ 61,529 

8


DENNY’S CORPORATION
Reconciliation of Net Income and Net Cash Provided by Operating Activities
to Non-GAAP Financial Measures Continued
(Unaudited)
Quarter Ended Three Quarters Ended
($ in thousands) 9/28/22 9/29/21 9/28/22 9/29/21
Net cash provided by operating activities $ 15,341  $ 19,858  $ 24,950  $ 63,229 
Capital expenditures (4,375) (2,213) (10,146) (5,321)
Acquisition of restaurant(1)
(750) —  (750) — 
Cash payments for restructuring charges and exit costs (284) (274) (665) (1,548)
Cash payments for share-based compensation —  —  (5,147) (1,565)
Deferred compensation plan valuation adjustments (285) 95  (2,527) 1,395 
Other nonoperating income, net (10,461) (2,368) (49,871) (16,165)
Gains (losses) on investments (66) 14  (289) 11 
Gains (losses) on early termination of debt and leases 53  (20) 29  52 
Amortization of deferred financing costs (158) (258) (475) (946)
Gains and amortization on interest rate swap derivatives, net 10,754  2,265  52,678  14,771 
Interest expense, net 3,691  3,671  9,529  12,014 
Cash interest expense, net (2)
(3,823) (4,195) (10,998) (13,236)
Deferred income tax expense (4,903) (1,502) (15,669) (3,713)
Provision for income taxes 5,489  4,084  21,375  10,984 
Income taxes paid, net (1,517) (3,696) (6,161) (5,638)
Changes in operating assets and liabilities, excluding acquisitions and dispositions
Receivables 1,369  (3,425) 4,788  (4,182)
Inventories (3,282) (49) 3,866  49 
Other current assets 1,880  2,381  (1,683) (4,296)
Other noncurrent assets 2,936  (296) (3,189) 1,021 
Operating lease assets and liabilities 94  329  560  1,150 
Accounts payable 1,574  (740) 3,115  (6,360)
Accrued payroll (2,336) 530  3,385  (1,462)
Accrued taxes (2,264) (819) (1,926) (1,253)
Other accrued liabilities (2,979) (1,241) 2,024  (5,890)
Other noncurrent liabilities 3,034  2,197  9,245  4,233 
Adjusted Free Cash Flow $ 8,732  $ 14,328  $ 26,048  $ 37,334 
(1) For quarter and year-to-date periods ended September 28, 2022, amounts include cash paid for the acquisition of a Denny's franchise restaurant and exclude capital paid for the acquisition of Keke's.
(2) Includes cash interest expense, net and cash payments of approximately $0.3 million and $2.0 million for dedesignated interest rate swap derivatives for the quarter and year-to-date periods ended September 28, 2022, respectively. Includes cash interest expense, net and cash payments of approximately $0.8 million and $2.3 million for dedesignated interest rate swap derivatives for the quarter and year-to-date periods ended September 29, 2021, respectively.

9


DENNY’S CORPORATION
Reconciliation of Net Income and Net Cash Provided by Operating Activities
to Non-GAAP Financial Measures Continued
(Unaudited)
Quarter Ended Three Quarters Ended
($ in thousands, except per share amounts) 9/28/22 9/29/21 9/28/22 9/29/21
Adjusted EBITDA $ 19,197  $ 24,432  $ 54,103  $ 61,529 
Cash interest expense, net (1)
(3,823) (4,195) (10,998) (13,236)
Cash paid for income taxes, net (1,517) (3,696) (6,161) (5,638)
Cash paid for capital expenditures (2)
(5,125) (2,213) (10,896) (5,321)
Adjusted Free Cash Flow $ 8,732  $ 14,328  $ 26,048  $ 37,334 
Net income $ 17,083  $ 12,265  $ 61,941  $ 34,618 
Gains and amortization on interest rate swap derivatives, net (10,754) (2,265) (52,678) (14,771)
Gains on sales of assets and other, net (3,066) (93) (3,311) (1,100)
Impairment charges 697  —  963  — 
Tax effect (3)
3,163  636  14,142  3,825 
Adjusted Net Income $ 7,123  $ 10,543  $ 21,057  $ 22,572 
Diluted weighted average shares outstanding 59,040  65,829  61,686  65,814 
Net Income Per Share - Diluted $ 0.29  $ 0.19  $ 1.00  $ 0.53 
Adjustments Per Share $ (0.17) $ (0.03) $ (0.66) $ (0.19)
Adjusted Net Income Per Share $ 0.12  $ 0.16  $ 0.34  $ 0.34 
(1) Includes cash interest expense, net and cash payments of approximately $0.3 million and $2.0 million for dedesignated interest rate swap derivatives for the quarter and year-to-date periods ended September 28, 2022, respectively. Includes cash interest expense, net and cash payments of approximately $0.8 million and $2.3 million for dedesignated interest rate swap derivatives for the quarter and year-to-date periods ended September 29, 2021, respectively.
(2) For quarter and year-to-date periods ended September 28, 2022, amounts include cash paid for capital expenditures and the acquisition of a Denny's franchise restaurant, and exclude capital paid for the acquisition of Keke's.
(3) Tax adjustments for the quarter and year-to-date periods ended September 28, 2022 reflect an effective tax rates of 24.1% and 25.7%, respectively. Tax adjustments for the quarter and year-to-date periods ended September 29, 2021 reflect an effective tax rate of 27.0% and 24.1%, respectively.
10


DENNY’S CORPORATION
Reconciliation of Operating Income to Non-GAAP Financial Measures
(Unaudited)

The Company believes that, in addition to GAAP measures, certain other non-GAAP financial measures are appropriate indicators to assist in the evaluation of restaurant-level operating efficiency and performance of ongoing restaurant-level operations. The Company uses Restaurant-level Operating Margin, Company Restaurant Operating Margin and Franchise Operating Margin internally as performance measures for planning purposes, including the preparation of annual operating budgets, and these three non-GAAP measures are used to evaluate operating effectiveness.

The Company defines Restaurant-level Operating Margin as operating income excluding the following three items: general and administrative expenses, depreciation and amortization, and operating (gains), losses and other charges, net. Restaurant-level Operating Margin is presented as a percent of total operating revenue. The Company excludes general and administrative expenses, which include primarily non-restaurant-level costs associated with support of company and franchised restaurants and other activities at their corporate office. The Company excludes depreciation and amortization expense, substantially all of which is related to company restaurant-level assets, because such expenses represent historical sunk costs which do not reflect current cash outlays for the restaurants. The Company excludes special items, included within operating (gains), losses and other charges, net, to provide investors with a clearer perspective of its ongoing operating performance and a more relevant comparison to prior period results.

Restaurant-level Operating Margin is the total of Company Restaurant Operating Margin and Franchise Operating Margin. The Company defines Company Restaurant Operating Margin as company restaurant sales less costs of company restaurant sales (which include product costs, company restaurant level payroll and benefits, occupancy costs, and other operating costs including utilities, repairs and maintenance, marketing and other expenses) and presents it as a percent of company restaurant sales. The Company defines Franchise Operating Margin as franchise and license revenue (which includes franchise royalties and other non-food and beverage revenue streams such as initial franchise and other fees, advertising revenue and occupancy revenue) less costs of franchise and license revenue and presents it as a percent of franchise and license revenue.

These non-GAAP financial measures provide a meaningful comparison between periods and enable investors to focus on the performance of restaurant-level operations by excluding revenues and costs unrelated to food and beverage sales in addition to corporate general and administrative expense, depreciation and amortization, and operating (gains), losses and other charges, net. However, each of these non-GAAP financial measures should be considered as a supplement to, not a substitute for, operating income, net income or other financial performance measures prepared in accordance with GAAP. Restaurant-level Operating Margin, Company Restaurant Operating Margin and Franchise Operating Margin do not accrue directly to the benefit of shareholders because of the aforementioned excluded items and are not indicative of the overall results for the Company.

Quarter Ended Three Quarters Ended
($ in thousands) 9/28/22 9/29/21 9/28/22 9/29/21
Operating income $ 15,802  $ 17,652  $ 42,974  $ 41,451 
General and administrative expenses 16,607  16,497  50,188  50,992 
Depreciation and amortization 3,914  3,822  11,052  11,380 
Operating (gains), losses and other charges, net (1,897) (215) (1,051) 204 
  Restaurant-level Operating Margin $ 34,426  $ 37,756  $ 103,163  $ 104,027 
Restaurant-level Operating Margin consists of:
 Company Restaurant Operating Margin (1)
$ 3,760  $ 7,901  $ 13,450  $ 21,065 
 Franchise Operating Margin (2)
30,666  29,855  89,713  82,962 
  Restaurant-level Operating Margin $ 34,426  $ 37,756  $ 103,163  $ 104,027 

(1) Company Restaurant Operating Margin is calculated as operating income plus general and administrative expenses; depreciation and amortization; operating (gains), losses and other charges, net; and costs of franchise and license revenue, excluding depreciation and amortization; less franchise and license revenue.
(2) Franchise Operating Margin is calculated as operating income plus general and administrative expenses; depreciation and amortization; operating (gains), losses and other charges, net; and costs of company restaurant sales, excluding depreciation and amortization; less company restaurant sales.
11


DENNY’S CORPORATION
Operating Margins
(Unaudited)
Quarter Ended
($ in thousands) 9/28/22 9/29/21
Company restaurant operations: (1)
Company restaurant sales $ 52,211  100.0  % $ 46,470  100.0  %
Costs of company restaurant sales, excluding depreciation and amortization:
Product costs 14,462  27.7  % 11,430  24.6  %
Payroll and benefits 20,176  38.6  % 17,404  37.5  %
Occupancy 4,294  8.2  % 3,013  6.5  %
Other operating costs:
Utilities 1,984  3.8  % 1,660  3.6  %
Repairs and maintenance 1,089  2.1  % 722  1.6  %
Marketing 1,340  2.6  % 1,239  2.7  %
Legal settlements 1,567  3.0  % 237  0.5  %
Other direct costs 3,539  6.8  % 2,864  6.2  %
Total costs of company restaurant sales, excluding depreciation and amortization $ 48,451  92.8  % $ 38,569  83.0  %
Company restaurant operating margin (non-GAAP) (2)
$ 3,760  7.2  % $ 7,901  17.0  %
Franchise operations: (3)
Franchise and license revenue:
Royalties $ 28,992  44.4  % $ 27,336  47.7  %
Advertising revenue 18,950  29.0  % 18,215  31.8  %
Initial and other fees 7,749  11.9  % 1,442  2.5  %
Occupancy revenue 9,554  14.6  % 10,331  18.0  %
Total franchise and license revenue $ 65,245  100.0  % $ 57,324  100.0  %
Costs of franchise and license revenue, excluding depreciation and amortization:
Advertising costs $ 18,950  29.0  % $ 18,216  31.8  %
Occupancy costs 5,910  9.1  % 6,445  11.2  %
Other direct costs 9,719  14.9  % 2,808  4.9  %
Total costs of franchise and license revenue, excluding depreciation and amortization $ 34,579  53.0  % $ 27,469  47.9  %
Franchise operating margin (non-GAAP) (2)
$ 30,666  47.0  % $ 29,855  52.1  %
Total operating revenue (4)
$ 117,456  100.0  % $ 103,794  100.0  %
Total costs of operating revenue (4)
83,030  70.7  % 66,038  63.6  %
Restaurant-level operating margin (non-GAAP) (4)(2)
$ 34,426  29.3  % $ 37,756  36.4  %
Other operating expenses: (4)(2)
General and administrative expenses $ 16,607  14.1  % $ 16,497  15.9  %
Depreciation and amortization 3,914  3.3  % 3,822  3.7  %
Operating (gains), losses and other charges, net (1,897) (1.6) % (215) (0.2) %
Total other operating expenses $ 18,624  15.9  % $ 20,104  19.4  %
Operating income (4)
$ 15,802  13.5  % $ 17,652  17.0  %
(1) As a percentage of company restaurant sales.
(2) 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 GAAP.
(3) As a percentage of franchise and license revenue.
(4) As a percentage of total operating revenue.

12


DENNY’S CORPORATION
Operating Margins
(Unaudited)
Three Quarters Ended
($ in thousands) 9/28/22 9/29/21
Company restaurant operations: (1)
Company restaurant sales $ 145,354  100.0  % $ 127,611  100.0  %
Costs of company restaurant sales, excluding depreciation and amortization:
Product costs 38,874  26.7  % 31,149  24.4  %
Payroll and benefits 55,598  38.3  % 47,339  37.1  %
Occupancy 11,316  7.8  % 8,707  6.8  %
Other operating costs:
Utilities 5,211  3.6  % 4,275  3.4  %
Repairs and maintenance 2,803  1.9  % 1,890  1.5  %
Marketing 3,877  2.7  % 3,571  2.8  %
Legal settlements 4,223  2.9  % 1,144  0.9  %
Other direct costs 10,002  6.9  % 8,471  6.6  %
Total costs of company restaurant sales, excluding depreciation and amortization $ 131,904  90.7  % $ 106,546  83.5  %
Company restaurant operating margin (non-GAAP) (2)
$ 13,450  9.3  % $ 21,065  16.5  %
Franchise operations: (3)
Franchise and license revenue:
Royalties $ 84,276  44.3  % $ 75,297  46.2  %
Advertising revenue 56,642  29.8  % 50,926  31.3  %
Initial and other fees 20,035  10.5  % 5,346  3.3  %
Occupancy revenue 29,273  15.4  % 31,355  19.2  %
Total franchise and license revenue $ 190,226  100.0  % $ 162,924  100.0  %
Costs of franchise and license revenue, excluding depreciation and amortization:
Advertising costs $ 56,642  29.8  % $ 50,927  31.3  %
Occupancy costs 18,351  9.6  % 19,863  12.2  %
Other direct costs 25,520  13.4  % 9,172  5.6  %
Total costs of franchise and license revenue, excluding depreciation and amortization $ 100,513  52.8  % $ 79,962  49.1  %
Franchise operating margin (non-GAAP) (2)
$ 89,713  47.2  % $ 82,962  50.9  %
Total operating revenue (4)
$ 335,580  100.0  % $ 290,535  100.0  %
Total costs of operating revenue (4)
232,417  69.3  % 186,508  64.2  %
Restaurant-level operating margin (non-GAAP) (4)(2)
$ 103,163  30.7  % $ 104,027  35.8  %
Other operating expenses: (4)(2)
General and administrative expenses $ 50,188  15.0  % $ 50,992  17.6  %
Depreciation and amortization 11,052  3.3  % 11,380  3.9  %
Operating (gains), losses and other charges, net (1,051) (0.3) % 204  0.1  %
Total other operating expenses $ 60,189  17.9  % $ 62,576  21.5  %
Operating income (4)
$ 42,974  12.8  % $ 41,451  14.3  %
(1) As a percentage of company restaurant sales.
(2) 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 margin should be considered as a supplement to, not as a substitute for, operating income, net income or other financial measures prepared in accordance with GAAP.
(3) As a percentage of franchise and license revenue.
(4) As a percentage of total operating revenue.

13


DENNY’S CORPORATION
Statistical Data
(Unaudited)
Denny's
Keke's (2)
Changes in Same-Store Sales (1) vs. Prior Year
Quarter Ended Three Quarters Ended Quarter Ended Three Quarters Ended
(Increase (decrease)) 9/28/22 9/29/21 9/28/22 9/29/21 9/28/22 9/29/21 9/28/22 9/29/21
Company Restaurants 7.1  % 67.7  % 12.1  % 54.1  % N/A N/A N/A N/A
Domestic Franchise Restaurants 1.1  % 48.9  % 7.6  % 37.2  % N/A N/A N/A N/A
Domestic System-wide Restaurants 1.5  % 50.2  % 7.9  % 38.3  % N/A N/A N/A N/A
Denny's
Keke's (2)
Average Unit Sales Quarter Ended Three Quarters Ended Quarter Ended Three Quarters Ended
($ in thousands) 9/28/22 9/29/21 9/28/22 9/29/21 9/28/22 9/29/21 9/28/22 9/29/21
Company Restaurants $ 766  $ 717  $ 2,209  $ 1,974  $ 334  N/A $ 334  N/A
Franchised Restaurants $ 435  $ 424  $ 1,281  $ 1,166  $ 349  N/A $ 349  N/A
(1) Same-store sales include sales at company restaurants and non-consolidated franchised and licensed restaurants that were open during the comparable periods noted. Total operating revenue is limited to company restaurant sales and royalties, advertising revenue, fees and occupancy revenue from non-consolidated franchised and licensed restaurants. Accordingly, domestic franchise same-store sales and domestic system-wide same-store sales should be considered as a supplement to, not a substitute for, the Company's results as reported under GAAP.
Keke's comparable same-store sales will not be reported for the first year following the acquisition.
(2)
Effective July 20, 2022, the Company acquired Keke's, as such the data represents post-acquisition results.
Denny's
Keke's
Franchised Franchised
Restaurant Unit Activity Company  & Licensed Total Company & Licensed Total
Ending Units June 29, 2022 65  1,566  1,631  —  —  — 
Units Opened —  — 
Units Acquired (3)
—  —  —  44  52 
Units Reacquired (1) —  —  —  — 
Units Closed —  (25) (25) —  —  — 
Net Change (19) (18) 45  53 
Ending Units September 28, 2022 66  1,547  1,613  45  53 
Equivalent Units
Third Quarter 2022 65  1,560  1,625  34  40 
Third Quarter 2021 65  1,578  1,643  —  —  — 
Net Change —  (18) (18) 34  40 
Denny's
Keke's
Franchised Franchised
Restaurant Unit Activity Company & Licensed Total Company & Licensed Total
Ending Units December 29, 2021 65  1,575  1,640  —  —  — 
Units Opened —  16  16  — 
Units Acquired (3)
—  —  —  44  52 
Units Reacquired (1) —  —  —  — 
Units Closed —  (43) (43) —  —  — 
Net Change (28) (27) 45  53 
Ending Units September 28, 2022 66  1,547  1,613  45  53 
Equivalent Units
Year-to-Date 2022 64  1,566  1,630  11  13 
Year-to-Date 2021 65  1,581  1,646  —  —  — 
Net Change (1) (15) (16) 11  13 
(3)
Effective July 20, 2022, the Company acquired Keke's, consisting of 8 company operated restaurants and 44 franchised restaurants.
14
EX-99.2 3 investordeck2022q3result.htm EX-99.2 investordeck2022q3result
INVESTOR PRESENTATION Third Quarter 2022 Results


 
2 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 management's 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 “expect”, “anticipate”, “believe”, “intend”, “plan”, “hope”, "will", 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 evolving COVID-19 pandemic and related containment measures, including the potential for further operational disruption from government mandates affecting restaurants; economic, public health and political conditions that impact consumer confidence and spending, including COVID-19; commodity and labor inflation; the ability to effectively staff restaurants; the Company's ability to maintain adequate levels of liquidity for its cash needs, including debt obligations, payment of dividends, planned share repurchases and capital expenditures as well as the ability of its customers, suppliers, franchisees and lenders to access sources of liquidity to provide for their own cash needs; competitive pressures from within the restaurant industry; the Company's ability to integrate and derive the expected benefits from our acquisition of Keke's Breakfast Cafe; the level of success of the Company’s operating initiatives and advertising and promotional efforts; adverse publicity; health concerns arising from food-related pandemics, outbreaks of flu viruses or other diseases; changes in business strategy or development plans; terms and availability of capital; regional weather conditions; overall changes in the general economy (including with regard to energy costs), particularly at the retail level; political environment and geopolitical events (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 29, 2021 (and in the Company’s subsequent Quarterly Reports on Form 10-Q and Current Reports on Form 8-K). The presentation includes references to the Company’s non-GAAP financials measures. All such measures are designated by an asterisk (*). The Company believes that, in addition to U.S. generally accepted accounting principles (GAAP) measures, certain non-GAAP financial measures are appropriate indicators to assist in the evaluation of operating performance and liquidity on a period-to-period basis. The Company uses Adjusted EBITDA, Adjusted Free Cash Flow, Adjusted Net Income and Adjusted Net Income Per Share internally as performance measures for planning purposes, including the preparation of annual operating budgets, and for compensation purposes, including incentive compensation for certain employees. Adjusted EBITDA is also used in the calculation of financial covenant ratios in accordance with the Company’s credit facility. Adjusted Free Cash Flow is also used as a non-GAAP liquidity measure by Management to assess the Company’s ability to generate cash and plan for future operating and capital actions. Management believes that the presentation of Adjusted EBITDA, Adjusted Net Income, Adjusted Net Income Per Share and Adjusted Free Cash Flow provide useful information to investors and analysts about the Company’s operating results, financial condition or cash flows. However, each of these non-GAAP financial measures should be considered as a supplement to, not a substitute for, operating income, net income, net income per share, net cash provided by (used in) operating activities, or other financial performance and liquidity measures prepared in accordance with U.S. generally accepted accounting principles. See Appendix for non-GAAP reconciliations to the following GAAP measures: FORWARD-LOOKING STATEMENTS AND NON-GAAP FINANCIAL MEASURES $ Millions (except per share amounts) 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 YTD Sep 2022 Operating Income $51.0 $56.4 $47.5 $57.3 $53.2 $47.0 $70.7 $73.6 $165.0 $6.7 $104.1 $43.0 Net Income (Loss) $112.3 $22.3 $24.6 $32.7 $36.0 $19.4 $39.6 $43.7 $117.4 ($5.1) $78.1 $61.9 Net Income (Loss) per Share $1.15 $0.23 $0.26 $0.37 $0.42 $0.25 $0.56 $0.67 $1.90 ($0.08) $1.19 $1.00 Cash Provided By (Used In): Operating Activities $59.5 $59.2 $57.0 $74.6 $83.3 $71.2 $78.3 $73.7 $43.3 ($3.1) $76.2 $25.0 Investing Activities ($7.7) ($3.5) ($16.5) ($21.3) ($32.7) ($32.7) ($27.1) ($32.0) $105.0 $4.7 $29.0 ($84.0) Financing Activities ($67.1) ($55.9) ($51.2) ($53.2) ($52.0) ($37.6) ($48.7) ($41.6) ($150.0) ($1.0) ($78.5) $32.7


 
3 Total Operating Revenue Q3 2022 HIGHLIGHTS 𝟏 Same-store sales include sales at company restaurants and non-consolidated franchised and licensed restaurants that were open during the comparable periods noted. Total operating revenue is limited to company restaurant sales and royalties, advertising revenue, fees and occupancy revenue from non-consolidated franchised and licensed restaurants. Accordingly, domestic franchise same-store sales and domestic system-wide same-store sales should be considered as a supplement to, not a substitute for, the Company’s results as reported under GAAP. * See Appendix for reconciliation of Net Income (Loss) and Net Cash Provided by Operating Activities to Non-GAAP Financial Measures, as well as the reconciliation of Operating Income (Loss) to Non-GAAP Financial Measures. Denny’s Domestic System- Wide Same-Store Sales1 Adjusted Free Cash Flow* $8.7M Share Repurchases $7.9M 843K Shares Repurchased % of Denny’s Domestic Units Operating at Least 18 Hours Per Day 85% At End of Quarter Portfolio 8 New Openings • 7 Denny’s • 1 Keke’s Breakfast Café 19 Remodels $117.5M 13.2% Increase vs Prior Year Quarter Total Debt to Adjusted EBITDA* Leverage Ratio 3.3x Adjusted EBITDA* $19.2M 1.5 % vs 2021 1.7 % vs 2019


 
4 DENNY’S DOMESTIC AVERAGE WEEKLY SALES & SAME-STORE SALES1 $4.0 $4.0 $3.8 $4.1 $4.2 $8.4 $8.0 $7.9 $8.8 $8.1 $7.0 $7.2 $7.0 $6.5 $6.1 $0.4 $1.1 $1.0 $1.0 $0.9 $0.9 $0.9 $28.7 $30.1 $29.7 $30.0 $26.5 $6.4 $14.4 $15.4 $17.3 $25.3 $26.2 $27.0 $25.2 $28.3 $28.1 $32.7 $34.0 $33.6 $34.1 $30.8 $14.9 $22.4 $23.3 $26.6 $34.5 $34.3 $35.2 $33.1 $35.7 $35.1 1% 4% 1% 2% -6% -57% -34% -33% -20% -1% 0% 1% -2% 2% 2% -70% -50% -30% -10% 10% 30% $0.0 $5.0 $10.0 $15.0 $20.0 $25.0 $30.0 $35.0 $40.0 Q1 '19 Q2 '19 Q3 '19 Q4 '19 Q1 '20 Q2 '20 Q3 '20 Q4 '20 Q1 '21 Q2 '21 Q3 '21 Q4 '21 Q1 '22 Q2 '22 Q3 '22 D om es tic S ys te m -W id e S am e- S to re S al es 1 A ve ra ge W ee kl y S al es ( $0 00 s) Denny's Off-Premise Sales Virtual Brands Off-Premise Sales Denny's On-Premise Sales Denny's Total Sales Denny's Domestic System-Wide Same-Store Sales 𝟏 Same-store sales include sales at company restaurants and non-consolidated franchised and licensed restaurants that were open during the comparable periods noted. Total operating revenue is limited to company restaurant sales and royalties, advertising revenue, fees and occupancy revenue from non-consolidated franchised and licensed restaurants. Accordingly, domestic franchise same-store sales and domestic system-wide same-store sales should be considered as a supplement to, not a substitute for, the Company’s results as reported under GAAP. 𝟐 2021 and 2022 Denny’s domestic system-wide same-store sales1 are versus 2019. Denny’s Q3 2022 Domestic Average Weekly Sales Outperformed Q3 2021 by ~2.5% and Q3 2019 by ~5.0% 1,2


 
5 59% 63% 68% 68% 41% 37% 32% 32% 0% 20% 40% 60% 80% Dine In Off-Premise The Burger Den The Meltdown Sales Mix Weekday vs. Weekend1 Weekday Weekend 52% 47% 46% 44% 42% 43% 44% 43% 50% 52% 53% 56% 55% 54% 5% 3% 3% 2% 2% 2% 2% 0% 20% 40% 60% 80% 100% Q1 2021 Q2 2021 Q3 2021 Q4 2021 Q1 2022 Q2 2022 Q3 2022 Domestic Off-Premise Sales By Channel Delivery - Online Dispatch Delivery - 3rd Party (Includes Virtual Brands) Carry Out DENNY’S OFF-PREMISE SALES Off-Premise Sales Have Grown To Be a Significant Sales Channel for Our Brand That Over-Indexes at the Dinner & Late-Night Dayparts and During Weekdays 68% 52% 24% 36%32% 48% 76% 64% 0% 20% 40% 60% 80% Dine In Off-Premise The Burger Den The Meltdown Sales Mix by Daypart1 Breakfast & Lunch Dinner & Late-Night 𝟏 Data for the Fiscal Third Quarter 2022. The Burge r Den i s cu r ren t l y ac t i ve in ove r 1 ,100 domes t i c loca t ions . The Me l t down i s cu r r en t l y a c t i v e i n o v e r 900 domes t i c l o c a t i ons . Fo rme r l y a Doo rDash exc l u s i v e , The Me l t down expanded t o mu l t i p l e de l i v e r y p a r t ne r s i n Q3 o f 2022 .


 
6 BARBELL MENU STRATEGY Recent ly Launched our A l l Day Diner Deals Value Promot ion Which is Dr iv ing Encouraging Traf f ic Trends Continue to In t roduce New and Innovat ive LTOs Featur ing Socia l Media In f luencers


 
7 DENNY’S DOMESTIC FOOTPRINT Tota l of 1,459 Restaurants in the U.S. wi th Strongest Presence in Cal i fornia, Texas, Flor ida, and Ar izona 1 Top 10 U.S. Markets1 DMA Units Los Angeles 170 Phoenix 66 Houston 64 Dallas/Ft. Worth 53 Sacramento/Stockton 46 Orlando/Daytona 40 San Francisco/Oakland 40 San Diego 38 Miami/Ft. Lauderdale 35 Las Vegas 33 % of Domestic System 40% 𝟏 Data as of the end of the Third Fiscal Quarter 2022. 3 24 2 7 6 6 6 1


 
8 DENNY’S INTERNATIONAL FOOTPRINT International Presence of 154 Restaurants in 13 Countries and U.S. Territories has Grown by ~77% Since Year End 20101 Footprint1 Country Units United States 1,459 Canada 85 Puerto Rico 15 Mexico 13 Philippines 10 New Zealand 7 Honduras 6 United Arab Emirates 5 Costa Rica 3 Guatemala 3 El Salvador 2 Guam 2 Indonesia 2 United Kingdom 1 Total 1,613 𝟏 Data as of the end of the Third Fiscal Quarter 2022.


 
9 Well Diversi f ied, Exper ienced, and Energet ic Group of 219 Franchisees 1 • 36 franchisees with more than 10 restaurants each collectively comprise approximately 66% of the franchise system. • Approximately 20% of our franchisees operate multiple concepts1 providing a well-rounded perspective within the industry. DENNY'S STRONG PARTNERSHIP WITH FRANCHISEES Ownership o f 1 ,547 Franchisee Res taurants 1 Number of Franchised Units Number of Franchisees Franchisees as % of Total Total Franchised Units Franchised Units as % of Total 1 83 38% 83 5% 2–5 72 33% 218 14% 6–10 28 13% 220 14% 11–15 15 7% 185 12% 16–30 10 5% 236 15% >30 11 5% 605 39% Total 219 100% 1,547 100% 𝟏 Data as of the end of the Third Fiscal Quarter 2022.


 
10 5 KEKE’S FOOTPRINT Tota l of 53 Restaurants Across Flor ida wi th Heavy Concentrat ions in the Orlando and Tampa Areas 1 8 Company Restaurants 45 Franchised Restaurants Across 19 Franchisees 𝟏 Data as of the end of the Third Fiscal Quarter 2022. Ownership o f 45 Franchisee Res taurants 1 Number of Franchised Units Number of Franchisees Franchisees as % of Total Total Franchised Units Franchised Units as % of Total 1 8 42% 8 18% 2–5 11 58% 37 82% Total 19 100% 45 100%


 
11 KEKE’S PERFORMANCE COMPARISON $1.7 $1.2 $1.6 $1.6 $1.2 $1.9 $0.0 $0.5 $1.0 $1.5 $2.0 $2.5 2019 2020 2021 $M s System Restaurant AUVs Denny's Keke's 77% 85% 10% 5% 13% 10% 0% 20% 40% 60% 80% 100% Denny's Keke's 2021 Sales by Channel Dine In Carry Out Delivery - 3rd Party • Par t of the fast -growing day t ime eater y segment wi th ample whi tespace • Average entrée pr ice is ~20% higher than Denny’s, a t t ract ing a di f ferent consumer • Keke’s did not c lose a s ingle restaurant through the pandemic


 
12 $50 $25 $25 $3.9 $21.6 $22.2 $24.7 $36.0 $82.9 $96.2 $34.2 $30.6 $57.1 Q4 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 ASR Total Share Repurchases• During Q3 2022, we allocated over $7.9 million to share repurchases. • Since late 20101, we have repurchased approximately 62 million shares at an average of $10.43 per share resulting in a 42% net reduction in our share count. • Approximately $160 million remaining under existing repurchase authorization2. SHARE REPURCHASES ($ Millions) $105.8 $58.7 $68.0 Average Price of $10.43 Over $641 Million Allocated Towards Share Repurchases Since We Started Returning Capital to Shareholders in late 20101 2 HISTORY OF CONSISTENTLY RETURNING CAPITAL TO SHAREHOLDERS 𝟏 Data from November 2010 through the Fiscal Third Quarter 2022. 𝟐 Data through the Fiscal Third Quarter 2022. Multi-year share repurchase program suspended from February 2020 through August 2021


 
13 Disciplined Focus on Debt Leverage with Financial Flexibility to Make Brand Investments and Return Capital to Shareholders Target Total Debt / Adjusted EBITDA* Leverage Ratio Range of 2.5x to 3.5x 1 Total Debt / Adjusted EBITDA* leverage ratio was waived starting in Q2 ’20 through Q1 ‘21. 2 Increased borrowings under the credit facility in Q3 2022 are primarily due to the Keke’s acquisition. * See Appendix for reconciliation of Net Income (Loss) and Net Cash Provided by Operating Activities to Non-GAAP Financial Measures, as well as the reconciliation of Operating Income (Loss) to Non-GAAP Financial Measures $240.2 $198.1 $170.0 $153.0 $140.0 $195.0 $218.5 $259.0 $286.5 $240.0 $210.0 $170.0 $266.5 $23.1 $22.5 $20.1 $20.1 $18.8 $20.7 $27.1 $30.2 $30.6 $16.5 $15.4 $12.7 $11.7 3.5x 2.7x 2.4x 2.2x 1.9x 2.5x 2.5x 2.8x 3.0x 2.7x 2.1x 3.3x 0.0x 0.5x 1.0x 1.5x 2.0x 2.5x 3.0x 3.5x 4.0x 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 Q3 2022 $0.0 $100.0 $200.0 $300.0 $400.0 $500.0 $600.0 To ta l D eb t ( $ M ill io ns ) Finance Leases Credit Facility Total Debt / Adjusted EBITDA* 2 SOLID BALANCE SHEET WITH FLEXIBILITY Debt amendments provided temporary covenant relief1


 
14 OPPORTUNITIES ON THE HORIZON Ex tend ing Opera t ing Hours Wi th Improved S ta f f ing Leve ls A p p r o x i m a t e l y 8 5 % o f d o m e s t i c u n i t s o p e r a t i n g a t l e a s t 1 8 h o u r s p e r d a y 1 1 Data as of the end of the Third Fiscal Quarter 2022. 2 Data as of the end of Fiscal 2021. Leveraging Va lue Messaging To Dr ive Transact ions R e n e w e d f o c u s o n r e l a t i v e v a l u e o f f e r i n g s t o d r i v e t r a f f i c g r o w t h E leva t ing the Gues t Exper ience Through Robust Remodels R e m o d e l p r o g r a m d e l i v e r i n g m i d - s i n g l e d i g i t s a l e s l i f t Growing the Co l lec t ive Geographic Reach o f Denny 's and Keke’s Loca t ions D e n n y ’ s e x i s t i n g g l o b a l p i p e l i n e o f o v e r 2 0 0 c o m m i t m en t s 2 Enhancing Ef f i c iency and Upgrading Products Through New Ki t chen Equ ipment N e w k i t c h e n e q u i p m e n t r o l l o u t t o b e s u b s t a n t i a l l y c o m p l e t e b y e n d o f 2 0 2 2 Crea t ing a More Seamless Digi t a l Exper ience Through Res taurant Technology Upgrades N e w c l o u d - b a s e d t e c h n o l o g y i s c u r r e n t l y i n t h e B e t a t e s t i n g p h a s e


 
15 1 Same-store sales include sales at company restaurants and non-consolidated franchised and licensed restaurants that were open during the comparable periods noted. Total operating revenue is limited to company restaurant sales and royalties, advertising revenue, fees and occupancy revenue from non-consolidated franchised and licensed restaurants. Accordingly, domestic franchise same-store sales and domestic system-wide same-store sales should be considered as a supplement to, not a substitute for, our results as reported under GAAP. * See Appendix for reconciliation of Net Income (Loss) and Net Cash Provided by Operating Activities to Non-GAAP Financial Measures, as well as the reconciliation of Operating Income (Loss) to Non-GAAP Financial Measures. • Consistent same-store sales1 growth through brand revitalization strategies to enhance food, service, and atmosphere • Global footprint with seasoned franchisees supported by a strong domestic presence, a pipeline of Denny’s development commitments and additional opportunities to expand through Keke’s • Strong Adjusted Free Cash Flow* and shareholder returns supported by solid balance sheet with flexibility to support brand investments and a focus on highly accretive and shareholder friendly allocations of Adjusted Free Cash Flow* • Durable and agile business focused on the future with a highly-franchised business model supported by proven revitalization strategies, a sustained record of consistent financial performance and strong balance sheet DENNY’S INVESTMENT HIGHLIGHTS


 
APPENDIX


 
17 $1.8 $1.9 $2.0 $2.1 $2.2 $2.3 $2.3 $2.3 $2.5 $1.8 $2.7 $0.0 $0.5 $1.0 $1.5 $2.0 $2.5 $3.0 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 Denny’s Company Restaurant AUVs History of Steady Growth in Franchised and Company Average Unit Volumes Refranchising Strategy Benefited AUVs at Both Franchised and Company Restaurants in 2019 $M s $1.4 $1.4 $1.4 $1.5 $1.6 $1.6 $1.6 $1.6 $1.7 $1.2 $1.6 $0.0 $0.5 $1.0 $1.5 $2.0 $2.5 $3.0 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 Denny’s Franchised Restaurant AUVs $M s FRANCHISED AND COMPANY RESTAURANT SALES


 
18 ~$11 ~$10 $17 $12 $9 $8 $8 $11 $15 $20 $18 $18 $17 $1 $2 $3 $4 $5 $3 $6 $3 $24 $10 $16 $16 $21 $22 $33 $34 $31 $32 $25 $7 $18 $82 $79 $78 $83 $89 $100 $103 $105 $97 $27 $86 $48 $49 $45 $49 $42 $52 $51 $50 $30 $2 $41 $0 $20 $40 $60 $80 $100 $120 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 $ M ill io ns Real Estate Acquisitions Cash Interest Cash Taxes Cash Capital Adjusted EBITDA* Adjusted Free Cash Flow* Cash capital expenditures include real estate acquisitions through like-kind exchange transactions Over $418 Million in Adjusted Free Cash Flow* Generated Over Last 10 Fiscal Years Adjusted Free Cash Flow* Impacted by ~$11 Million of Real Estate Acquisitions in 2019 ADJUSTED FREE CASH FLOW* Nearly $460 Million in Adjusted Fr e Cash Flow* Generated r t 1 i al r Adjusted Free Cash Flow* Impacted by ~$21 Million of Real Estate Acquisitions Between 2019 and 2021 ¹ Includes cash interest expense, net and cash payments of approximately $1.9 million and $3.3 million for dedesignated interest rate swap derivatives for the full year 2020 and 2021, respectively. * See Appendix for reconciliation of Net Income (Loss) and Net Cash Provided by Operating Activities to Non-GAAP Financial Measures, as well as the reconciliation of Operating Income (Loss) to Non-GAAP Financial Measures. 1


 
19 Michael L. Furlow, Executive Vice President, Chief Information Officer. Prior to joining Denny’s in 2017, served as Chief Information Officer and Senior Vice President of IT at Red Robin Gourmet Burgers and CEC Entertainment, Inc. (an operator and franchisor of Chuck E. Cheese’s and Peter Piper Pizza). EXPERIENCED AND COMMITTED LEADERSHIP TEAM Jay C. Gilmore, Senior Vice President, Chief Accounting Officer and Corporate Controller. Joined Denny’s in 1999 as Director of Accounting and Assistant Corporate Controller and was named Senior Vice President, Chief Accounting Officer and Corporate Controller in 2021. Prior experience includes serving as a Senior Manager with KPMG LLP. John W. Dillon, Executive Vice President, Chief Brand Officer. Prior to joining Denny’s in 2007, held multiple marketing leadership positions with various organizations, including 10 years with YUM! Brands/Pizza Hut and was Vice President of Marketing for the National Basketball Association’s Houston Rockets. Robert P. Verostek, Executive Vice President, Chief Financial Officer. Joined Denny’s in 1999 and served in numerous leadersh ip positions across the Finance and Accounting teams. Named Vice President of Financial Planning and Analysis in 2012 and Chief Financial Officer is 2020. Prior experience includes various accounting roles for Insignia Financial Group. Kelli A. Valade, Chief Executive Officer and President. Prior to joining Denny's in June 2022, served as CEO of Red Lobster, CEO of Black Box Intelligence, and held various management positions at Chili’s including Brand President, Chief Operating Officer and Senior Vice President of Human Resources. Gail S. Myers, Executive Vice President, Chief Legal Officer, Chief People Officer and Secretary. Prior to joining Denny’s in 2020, served as Executive Vice President, General Counsel, Secretary and Chief Compliance Officer for American Tire Distributors, Inc., Senior Vice President, Deputy General Counsel and Chief Compliance Counsel at U.S. Foods and Senior Vice President, General Counsel and Secretary at Snyder's-Lance, Inc. David P. Schmidt, President of Keke’s Breakfast Café. Prior to joining Keke’s in September 2022, served as CFO of Red Lobster and worked for Bloomin’ Brands where he held various leadership roles throughout his tenure including Group Vice President and CFO of Bloomin’ Brand’s Casual Dining. Stephen C. Dunn, Executive Vice President, Chief Global Development Officer. Prior to joining Denny’s in 2004, held executive-level positions with Church's Chicken, El Pollo Loco, Mr. Gatti's, and TCBY. Earned the distinction of Certified Franchise Executive by the International Franchise Association Educational Foundation. Served as an Infantry Officer in the United States Army.


 
20 RECONCILIATION OF NET INCOME (LOSS) TO NON-GAAP FINANCIAL MEASURES $ Millions 2011 2012 2013 20141 2015 2016 2017 2018 2019 20201 2021 YTD Sep 2022 Net Income (Loss) $112.3 $22.3 $24.6 $32.7 $36.0 $19.4 $39.6 $43.7 $117.4 ($5.1) $78.1 $61.9 Provision for (Benefit from) Income Taxes2 (84.0) 12.8 11.5 16.0 17.8 16.5 17.2 8.6 31.8 (2.0) 26.0 21.4 Operating (Gains) Losses and Other Charges, Net 2.1 0.5 7.1 1.3 2.4 26.9 4.3 2.6 (91.2) 1.8 (46.1) (1.1) Other Nonoperating Expense (Income), Net 2.6 7.9 1.1 (0.6) 0.1 (1.1) (1.7) 0.6 (2.8) (4.2) (15.2) (49.9) Share‐Based Compensation Expense 4.2 3.5 4.9 5.8 6.6 7.6 8.5 6.0 6.7 7.9 13.6 9.5 Deferred Compensation Plan Valuation Adjustments3 (0.1) 0.7 1.1 0.5 0.0 0.9 1.6 (1.0) 2.6 1.6 2.1 (2.5) Interest Expense, Net 20.0 13.4 10.3 9.2 9.3 12.2 15.6 20.7 18.5 18.0 15.1 9.5 Depreciation and Amortization 28.0 22.3 21.5 21.2 21.5 22.2 23.7 27.0 19.8 16.2 15.4 11.1 Cash Payments for Restructuring Charges and Exit Costs (2.7) (3.8) (2.8) (2.0) (1.5) (1.8) (1.7) (1.1) (2.6) (3.0) (1.8) (0.7) Cash Payments for Share‐Based Compensation (0.8) (1.0) (1.2) (1.1) (3.4) (2.5) (3.9) (1.9) (3.6) (4.6) (1.8) (5.1) Adjusted EBITDA3 $81.7 $78.6 $78.0 $83.1 $88.8 $100.2 $103.3 $105.3 $96.8 $26.6 $85.6 $54.1 Adjusted EBITDA Margin % 15.2% 16.1% 16.9% 17.6% 18.1% 19.8% 19.5% 16.7% 17.9% 9.2% 21.5% 16.1% 1 Includes 53 operating weeks. 2 In 2011, we recorded an $89 million net deferred tax benefit from the release of a substantial portion of the valuation allowance on certain deferred tax assets. This release was primarily based on our improved historical and projected pre-tax income. 3 Beginning in 2018, historical presentations of Adjusted EBITDA and Adjusted Free Cash Flow have been restated to exclude the impact of market valuation changes in the Company’s non-qualified deferred compensation plan liabilities.


 
21 ¹ Includes 53 operating weeks. 2 For year-to-date 2022, amount includes cash paid for the acquisition of a Denny's franchise restaurant and exclude capital paid for the acquisition of Keke's. 3 Beginning in 2018, historical presentations of Adjusted EBITDA and Adjusted Free Cash Flow have been restated to exclude the impact of market valuation changes in the Company’s non-qualified deferred compensation plan liabilities. 4 Includes cash interest expense, net and cash payments of approximately $1.9 million, $3.3 million, and $2.0 million for dedesignated interest rate swap derivatives for the full year 2020, full year 2021, and year-to-date 2022, respectively. 5 In 2011, we recorded an $89 million net deferred tax benefit from the release of a substantial portion of the valuation allowance on certain deferred tax assets. This release was primarily based on our improved historical and projected pre-tax income. RECONCILIATION OF NET CASH PROVIDED BY OPERATING ACTIVITIES TO NON-GAAP FINANCIAL MEASURES $ Millions 2011 2012 2013 20141 2015 2016 2017 2018 2019 20201 2021 YTD Sep 2022 Net Cash Provided By (Used In) Operating Activities $59.5 $59.2 $57.0 $74.6 $83.2 $71.2 $78.3 $73.7 $43.3 ($3.1) $76.2 $25.0 Capital Expenditures (16.1) (14.2) (16.8) (22.1) (27.0) (19.7) (18.8) (22.0) (14.0) (7.0) (7.4) (10.1) Acquisition of Restaurants and Real Estate2 - (1.4) (4.0) - (5.8) (14.3) (12.4) (10.4) (11.3) - (10.4) (0.8) Cash Payments for Restructuring Charges and Exit Costs (2.7) (3.8) (2.8) (2.0) (1.5) (1.8) (1.7) (1.1) (2.6) (3.0) (1.8) (0.7) Cash Payments for Share‐Based Compensation (0.8) (1.0) (1.2) (1.1) (3.4) (2.5) (3.9) (1.9) (3.6) (4.6) (1.8) (5.1) Deferred Compensation Plan Valuation Adjustments3 (0.1) 0.7 1.1 0.5 0.0 0.9 1.6 (1.0) 2.6 1.6 2.1 (2.5) Other Nonoperating Expense (Income), Net 2.6 7.9 1.1 (0.6) 0.1 (1.1) (1.7) 0.6 (2.8) (4.2) (15.2) (49.9) Gains (Losses) on Investments - - - - - - - 0.0 0.2 0.1 (0.0) (0.3) Gains (Losses) on Change in the Fair Value of Interest Rate Caps - (0.1) (0.0) 0.0 - - - - - - - - Gains (Losses) on Early Termination of Debt and Leases (2.6) (8.3) (2.2) 0.0 (0.2) 0.0 (0.1) 0.2 0.0 (0.2) 0.5 0.0 Amortization of Deferred Financing Costs (1.4) (0.8) (0.5) (0.5) (0.5) (0.6) (0.6) (0.6) (0.6) (0.9) (1.1) (0.5) Amortization of Debt Discount (0.5) (0.1) - - - - - - - - - - Gains (Losses) and Amortization on Interest Rate Swap Derivatives, Net - - - - - - - - - 2.2 12.6 52.7 Interest Expense, Net 20.0 13.4 10.3 9.2 9.3 12.2 15.6 20.7 18.5 18.0 15.1 9.5 Cash Interest Expense, Net4 (17.0) (11.6) (9.1) (8.1) (8.3) (11.2) (14.6) (19.6) (17.6) (18.0) (17.2) (11.0) Deferred Income Tax Expense (3.2) (11.4) (9.1) (13.2) (14.0) (8.8) (10.3) (6.2) (16.0) (4.0) (14.1) (15.7) Decrease (Increase) in Tax Valuation Allowance5 89.1 0.7 0.4 0.3 0.1 (0.1) (0.2) (0.1) 2.9 3.0 5.0 - Provision for (Benefit from) Income Taxes5 (84.0) 12.8 11.5 16.0 17.8 16.5 17.2 8.6 31.8 (2.0) 26.0 21.4 Income Taxes Paid, Net (1.1) (2.0) (2.8) (3.8) (5.4) (3.0) (6.4) (3.3) (24.1) (0.0) (9.9) (6.2) Changes in Operating Assets and Liabilities Receivables (2.2) 1.7 (0.1) 1.5 (1.4) 2.9 0.8 4.7 2.0 (6.4) (1.4) 4.8 Inventories (0.6) (0.5) (0.0) 0.1 0.2 (0.1) 0.2 (0.1) (1.7) (0.1) 3.9 3.9 Other Current assets 1.1 (2.8) (1.0) 0.3 3.8 (4.6) 2.4 (0.9) 4.1 3.9 (7.5) (1.7) Other Noncurrent Assets (0.4) 3.2 2.1 2.1 0.1 3.6 6.3 (0.0) 4.6 1.8 1.9 (3.2) Operating Lease Assets and Liabilities - - - - - - - - 0.6 (0.8) 1.5 0.6 Accounts Payable (2.0) 1.2 5.5 (1.6) (2.3) (4.8) (10.0) 5.1 5.2 10.7 (6.6) 3.1 Accrued Payroll (0.9) (2.3) 2.5 (2.6) (4.1) 7.4 6.4 (2.2) 3.8 2.8 (3.1) 3.4 Accrued Taxes 0.6 0.7 (0.1) (0.9) (0.2) (0.1) 0.0 (0.3) 2.0 0.8 0.3 (1.9) Other Accrued Liabilities 4.7 4.4 0.7 (0.1) (9.5) 10.2 (0.1) 1.7 4.1 5.5 (12.7) 2.0 Other Noncurrent Liabilities 5.5 3.8 2.7 1.2 11.2 (0.0) 3.1 4.4 (1.9) 5.5 5.5 9.2 Adjusted Free Cash Flow2 $47.5 $49.4 $45.3 $49.1 $42.3 $51.9 $51.2 $50.0 $29.8 $1.6 $40.8 $26.0


 
22 1 Includes 53 operating weeks. 2 Beginning in 2018, historical presentations of Adjusted EBITDA and Adjusted Free Cash Flow have been restated to exclude the impact of market valuation changes in the Company’s non-qualified deferred compensation plan liabilities. 3 Includes cash interest expense, net and cash payments of approximately $1.9 million, $3.3 million, and $2.0 million for dedesignated interest rate swap derivatives for the full year 2020, full year 2021, and year-to-date 2022, respectively. 4 For year-to-date 2022, amount includes cash paid for the acquisition of a Denny's franchise restaurant and exclude capital paid for the acquisition of Keke's. 5 Tax adjustments for full year 2013, 2014, 2015, 2017 and 2018 use full year effective tax rates of 31.9%, 32.9%, 33.0%, 30.3% and 16.4%, respectively. Tax adjustments for full year 2011 and 2012 are calculated using the full year 2012 effective rate of 36.4%. The tax adjustment for the loss on pension termination in 2016 is calculated using an effective tax rate of 8.8%., with all remaining adjustments calculated using an effective tax rate of 30.9%. Tax adjustments for the gains on sales of assets and other, net in 2019 are calculated using an effective rate of 25.7%. Tax adjustments for full year 2020, full year 2021, and year-to-date 2022 reflect an effective tax rate of 25.6%, 25.0%, and 25.7%, respectively. 6 The adjusted provision for income taxes based on effective income tax rate of 36.4% for full year ended Dec. 27, 2012 and excludes impact of net deferred tax benefit. RECONCILIATION OF NET INCOME (LOSS) AND NET CASH PROVIDED BY OPERATING ACTIVITIES TO NON-GAAP FINANCIAL MEASURES $ Millions (except per share amounts) 2011 2012 2013 20141 2015 2016 2017 2018 2019 20201 2021 YTD Sep 2022 Adjusted EBITDA2 $81.7 $78.6 $78.0 $83.1 $88.8 $100.2 $103.3 $105.3 $96.8 $26.6 $85.6 $54.1 Adjusted EBITDA Margin % 15.2% 16.1% 16.9% 17.6% 18.1% 19.8% 19.5% 16.7% 17.9% 9.2% 21.5% 16.1% Cash Interest Expense, Net3 (17.0) (11.6) (9.1) (8.1) (8.3) (11.2) (14.6) (19.6) (17.6) (18.0) (17.2) (11.0) Cash Paid for Income Taxes, Net (1.1) (2.0) (2.8) (3.8) (5.4) (3.0) (6.4) (3.3) (24.1) (0.0) (9.9) (6.2) Cash Paid for Capital Expenditures and Acquisition of Restaurants and Real Estate4 (16.1) (15.6) (20.8) (22.1) (32.8) (34.0) (31.2) (32.4) (25.3) (7.0) (17.7) (10.9) Adjusted Free Cash Flow2 $47.5 $49.4 $45.3 $49.1 $42.3 $51.9 $51.2 $50.0 $29.8 $1.6 $40.8 $26.0 Net Income (Loss) $112.3 $22.3 $24.6 $32.7 $36.0 $19.4 $39.6 $43.7 $117.4 ($5.1) $78.1 $61.9 Pension Settlement Loss - - - - - 24.3 - - - - - - (Gains) Losses and Amort. on Interest Rate Swap Derivatives, Net - - - - - - - - - (2.2) (12.6) (52.7) (Gains) Losses on Sales of Assets and Other, Net (3.2) (7.1) (0.1) (0.1) (0.1) 0.0 3.5 (0.5) (93.6) (4.7) (47.8) (3.3) Impairment Charges 4.1 3.7 5.7 0.4 0.9 1.1 0.3 1.6 - 4.1 0.4 1.0 Loss on Early Extinguishment of Debt and Debt Refinancing 1.4 7.9 1.2 - 0.3 - - - - - - 0.0 Tax Reform - - - - - - (1.6) - - - - - Tax Effect5 (0.8) (1.6) (2.2) (0.1) (0.4) (2.5) (1.2) (0.2) 24.1 0.7 15.0 14.1 Adjusted Provision for Income Taxes6 (94.3) - - - - - - - - - - - Adjusted Net Income (Loss) $19.5 $25.2 $29.3 $32.9 $36.7 $42.3 $40.7 $44.6 $47.9 ($7.2) $33.1 $21.1 Diluted Net Income (Loss) Per Share $1.15 $0.23 $0.26 $0.37 $0.42 $0.25 $0.56 $0.67 $1.90 ($0.08) $1.19 $1.00 Adjustments Per Share ($0.95) $0.03 $0.05 $0.00 $0.01 $0.30 $0.02 $0.01 ($1.13) ($0.04) ($0.69) ($0.66) Adjusted Net Income (Loss) Per Share $0.20 $0.26 $0.31 $0.37 $0.43 $0.55 $0.58 $0.68 $0.77 ($0.12) $0.50 $0.34 Diluted Weighted Average Shares Outstanding (000’s) 99,588 96,754 92,903 88,355 84,729 77,206 70,403 65,562 61,833 60,812 65,573 61,686


 
23 $ Millions 2011 2012 2013 20141 2015 2016 2017 2018 2019 20201 2021 YTD Sep 2022 Operating Income $51.0 $56.4 $47.5 $57.3 $63.2 $47.0 $70.7 $73.6 $165.0 $6.7 $104.1 $42.9 General and Administrative Expenses 55.4 60.3 56.8 58.9 66.6 68.0 66.4 63.8 69.0 55.0 68.7 50.2 Depreciation and Amortization 28.0 22.3 21.5 21.2 21.5 22.2 23.7 27.0 19.8 16.2 15.4 11.1 Operating (Gains) Losses and Other Charges, Net 2.1 0.5 7.1 1.3 2.4 26.9 4.3 2.6 (91.2) 1.8 (46.1) (1.1) Restaurant-Level Operating Margin $136.4 $139.5 $132.9 $138.7 $153.6 $164.0 $165.2 $167.1 $162.7 $79.7 $142.1 $103.2 Restaurant-Level Operating Margin Consists Of: Company Restaurant Operating Margin 53.8 51.5 44.8 45.9 58.7 65.2 65.6 63.2 48.0 3.6 28.1 13.5 Franchise Operating Margin 82.6 88.0 88.2 92.9 94.9 98.8 99.5 104.0 114.7 76.1 114.0 89.7 Restaurant-Level Operating Margin $136.4 $139.5 $132.9 $138.7 $153.6 $164.0 $165.2 $167.1 $162.7 $79.7 $142.1 $103.2 𝟏 Includes 53 operating weeks. The Company believes that, in addition to GAAP measures, certain other non-GAAP financial measures are appropriate indicators to assist in the evaluation of restaurant-level operating efficiency and performance of ongoing restaurant-level operations. The Company uses Restaurant-level Operating Margin, Company Restaurant Operating Margin and Franchise Operating Margin internally as performance measures for planning purposes, including the preparation of annual operating budgets, and these three non-GAAP measures are used to evaluate operating effectiveness. The Company defines Restaurant-level Operating Margin as operating income excluding the following three items: general and administrative expenses, depreciation and amortization, and operating (gains), losses and other charges, net. Restaurant-level Operating Margin is presented as a percent of total operating revenue. The Company excludes general and administrative expenses, which include primarily non-restaurant-level costs associated with support of company and franchised restaurants and other activities at their corporate office. The Company excludes depreciation and amortization expense, substantially all of which is related to company restaurant-level assets, because such expenses represent historical sunk costs which do not reflect current cash outlays for the restaurants. The Company excludes special items, included within operating (gains), losses and other charges, net, to provide investors with a clearer perspective of its ongoing operating performance and a more relevant comparison to prior period results. Restaurant-level Operating Margin is the total of Company Restaurant Operating Margin and Franchise Operating Margin. The Company defines Company Restaurant Operating Margin as company restaurant sales less costs of company restaurant sales (which include product costs, company restaurant level payroll and benefits, occupancy costs, and other operating costs including utilities, repairs and maintenance, marketing and other expenses) and presents it as a percent of company restaurant sales. The Company defines Franchise Operating Margin as franchise and license revenue (which includes franchise royalties and other non-food and beverage revenue streams such as initial franchise and other fees, advertising revenue and occupancy revenue) less costs of franchise and license revenue and presents it as a percent of franchise and license revenue. These non-GAAP financial measures provide a meaningful comparison between periods and enable investors to focus on the performance of restaurant-level operations by excluding revenues and costs unrelated to food and beverage sales in addition to corporate general and administrative expense, depreciation and amortization, and operating (gains), losses and other charges, net. However, each of these non-GAAP financial measures 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. Restaurant-level Operating Margin, Company Restaurant Operating Margin and Franchise Operating Margin do not accrue directly to the benefit of shareholders because of the aforementioned excluded items and are not indicative of the overall results for the Company. RECONCILIATION OF OPERATING INCOME TO NON-GAAP FINANCIAL MEASURES