Consolidating Financial Information

12 Months Ended

Dec. 31, 2011

Consolidated Financial Information Disclosure [Abstract]

Certain of our subsidiaries have guaranteed our obligations under the Credit Facility. The following presents the condensed consolidating financial information separately for: (i) the Parent Company, the issuer of the guaranteed obligations; (ii) the Guarantor subsidiaries, on a combined basis, as specified in the Credit Agreement; (iii) the Non-guarantor subsidiaries, on a combined basis; (iv) Consolidating eliminations and reclassification; and (v) DineEquity, Inc. and Subsidiaries on a consolidated basis.

Each guarantor subsidiary is 100% owned by the Parent Company at the date of each balance sheet presented. The Term Loans under the Credit Facility are fully and unconditionally guaranteed on a joint and several basis by each guarantor subsidiary. Each entity in the consolidating financial information follows the same accounting policies as described in the consolidated financial statements.

Supplemental Condensed Consolidating Balance Sheet

December 31, 2011

(in millions)



	Parent			Combined Guarantor Subsidiaries		Combined Non-guarantor Subsidiaries			Eliminations and Reclassification			Consolidated
Assets
Current Assets
Cash and cash equivalents	$	9.9		$	50.4	$	0.4		$	—		$	60.7
Receivables, net	0.6			121.0		0.1			(6.0		)	115.7
Inventories	—			12.0		—			—			12.0
Prepaid expenses and other current assets	85.3			44.6		—			(71.3		)	58.6
Deferred income taxes	1.5			19.0		0.1			—			20.6
Assets held for sale	—			7.3		2.1			—			9.4
Intercompany	(300.2		)	294.5		5.7			—			—
Total current assets	(202.9		)	548.8		8.4			(77.3		)	276.9
Long-term receivables	—			226.5		—			—			226.5
Property and equipment, net	24.6			449.5		—			—			474.2
Goodwill	—			697.5		—			—			697.5
Other intangible assets, net	—			822.4		—			—			822.4
Other assets, net	23.2			93.5		0.1			—			116.8
Investment in subsidiaries	1,697.6			—		—			(1,697.6		)	—
Total assets	$	1,542.5		$	2,838.2	$	8.5		$	(1,774.9	)	$	2,614.3
Liabilities and Stockholders' Equity
Current Liabilities
Current maturities of long-term debt	$	13.4		$	—	$	—		$	(6.0	)	$	7.4
Accounts payable	2.8			26.2		—			—			29.0
Accrued employee compensation and benefits	6.7			19.5		—			—			26.2
Gift card liability	—			147.0		—			—			147.0
Other accrued expenses	(61.6		)	180.6		0.4			(71.3		)	48.1
Total current liabilities	(38.7		)	373.3		0.4			(77.3		)	257.6
Long-term debt	1,411.4			—		—			—			1,411.4
Financing obligations	—			162.7		—			—			162.7
Capital lease obligations	—			134.4		—			—			134.4
Deferred income taxes	8.9			375.3		(0.4		)	—			383.8
Other liabilities	5.4			102.6		1.1			—			109.1
Total liabilities	1,387.0			1,148.3		1.1			(77.3		)	2,459.1
Total stockholders' equity	155.5			1,689.9		7.4			(1,697.6		)	155.2
Total liabilities and stockholders' equity	$	1,542.5		$	2,838.2	$	8.5		$	(1,774.9	)	$	2,614.3

Supplemental Condensed Consolidating Balance Sheet

December 31, 2010

(in millions)



	Parent			Combined Guarantor Subsidiaries		Combined Non-guarantor Subsidiaries		Eliminations and Reclassification			Consolidated
Assets
Current Assets
Cash and cash equivalents	$	23.4		$	77.3	$	1.6	$	—		$	102.3
Receivables, net	—			98.7		—		—			98.8
Inventories	—			10.7		—		—			10.8
Prepaid expenses and other current assets	2.7			74.7		—		(0.3		)	77.0
Deferred income taxes	1.1			17.9		5.3		—			24.3
Assets held for sale	—			35.7		2.3		—			37.9
Intercompany	(46.0		)	46.0		—		—			—
Total current assets	(18.8		)	361.0		9.2		(0.3		)	351.1
Long-term receivables	—			240.0		—		—			239.9
Property and equipment, net	16.5			595.7		—		—			612.2
Goodwill	—			697.5		—		—			697.5
Other intangible assets, net	—			835.8		0.1		—			835.9
Other assets, net	28.3			90.1		0.2		1.3			120.1
Investment in subsidiaries	1,683.3			—		—		(1,683.3		)	—
Total assets	$	1,709.3		$	2,820.1	$	9.5	$	(1,682.3	)	$	2,856.6
Liabilities and Stockholders' Equity
Current Liabilities
Current maturities of long-term debt	$	9.0		$	—	$	—	$	—		$	9.0
Accounts payable	3.7			29.1		—		—			32.7
Accrued employee compensation and benefits	9.3			23.4		0.1		—			32.8
Gift card liability	—			125.0		—		—			125.0
Other accrued expenses	(26.0		)	90.8		1.0		(0.3		)	65.5
Total current liabilities	(4.0		)	268.3		1.1		(0.3		)	265.1
Long-term debt	1,631.5			—		—		—			1,631.5
Financing obligations	—			237.8		—		—			237.8
Capital lease obligations	—			144.0		—		—			144.0
Deferred income taxes	(5.6		)	380.0		—		1.3			375.7
Other liabilities	3.5			114.4		1.0		—			119.0
Total liabilities	1,625.4			1,144.5		2.1		1.0			2,773.1
Total stockholders' equity	83.9			1,675.6		7.4		(1,683.3		)	83.6
Total liabilities and stockholders' equity	$	1,709.3		$	2,820.1	$	9.5	$	(1,682.3	)	$	2,856.6

Supplemental Condensed Consolidating Statement of Operations

For the Year Ended December 31, 2011

(in millions)



	Parent			Combined Guarantor Subsidiaries			Combined Non-guarantor Subsidiaries			Eliminations and Reclassification			Consolidated
Revenues
Franchise revenues	$	2.5		$	395.0		$	1.0		$	—		$	398.5
Restaurant sales	—			529.7			1.3			—			531.0
Rental revenues	—			125.9			0.1			—			126.0
Financing revenues	—			19.7			—			—			19.7
Total revenue	2.5			1,070.3			2.4			—			1,075.2
Franchise expenses	2.1			102.8			0.1			—			105.0
Restaurant expenses	—			457.6			0.8			—			458.4
Rental expenses	—			98.1			0.1			—			98.2
Financing expenses	—			6.0			—			—			6.0
General and administrative	28.3			125.3			2.2			—			155.8
Interest expense	117.2			15.5			—			—			132.7
Impairment and closure charges	—			29.5			0.4			—			29.9
Amortization of intangible assets	—			12.3			—			—			12.3
Loss on extinguishment of debt	11.2			—			—			—			11.2
Gain on disposition of assets	—			(43.3		)	—			—			(43.3		)
Other (income) expense	(150.6		)	21.2			(1.7		)	135.1			4.0
Income (loss) before income taxes	(5.7		)	245.3			0.5			(135.1		)	105.0
Benefit (provision) for income taxes	61.3			(90.9		)	(0.2		)	—			(29.8		)
Net income (loss)	$	55.6		$	154.4		$	0.3		$	(135.1	)	$	75.2

Supplemental Condensed Consolidating Statement of Operations

For the Year Ended December 31, 2010

(in millions)



	Parent			Combined Guarantor Subsidiaries			Combined Non-guarantor Subsidiaries			Eliminations and Reclassification			Consolidated
Revenues
Franchise revenues	$	—		$	376.8		$	0.7		$	(0.4	)	$	377.1
Restaurant sales	—			813.6			2.0			—			815.6
Rental revenues	—			124.3			0.2			—			124.5
Financing revenues	—			16.4			—			—			16.4
Total revenue	—			1,331.1			2.9			(0.4		)	1,333.6
Franchise expenses	—			103.5			—			—			103.5
Restaurant expenses	—			698.0			1.3			—			699.3
Rental expenses	—			98.9			0.1			—			99.0
Financing expenses	—			2.0			—			—			2.0
General and administrative	27.4			130.7			2.2			—			160.3
Interest expense	27.8			143.8			—			—			171.5
Impairment and closure charges	—			3.1			1.2			—			4.3
Amortization of intangible assets	—			12.3			—			—			12.3
Gain on extinguishment of debt	4.4			102.6			—			—			107.0
Loss (gain) on disposition of assets	—			(13.9		)	0.3			—			(13.6		)
Other (income) expense	0.3			(75.1		)	0.1			74.7			—
Intercompany dividend	(409.3		)	—			—			409.3			—
Income (loss) before income taxes	349.4			125.2			(2.3		)	(484.4		)	(12.1		)
Benefit (provision) for income taxes	22.6			(17.3		)	4.0			—			9.3
Net income (loss)	$	372.0		$	107.9		$	1.7		$	(484.4	)	$	(2.8	)

Supplemental Condensed Consolidating Statement of Operations

For the Year Ended December 31, 2009

(in millions)



	Parent			Combined Guarantor Subsidiaries			Combined Non-guarantor Subsidiaries			Eliminations and Reclassification			Consolidated
Revenues
Franchise revenues	$	—		$	372.6		$	0.6		$	(0.2	)	$	373.0
Restaurant sales	—			885.1			4.9			—			890.0
Rental revenues	—			133.8			0.1			—			133.9
Financing revenues	—			17.9			—			—			17.9
Total revenue	—			1,409.4			5.6			(0.2		)	1,414.8
Franchise expenses	—			102.2			0.1			—			102.2
Restaurant expenses	—			759.5			7.0			—			766.5
Rental expenses	—			100.1			0.1			—			100.2
Financing expenses	—			0.4			—			—			0.4
General and administrative	25.6			129.5			2.6			—			157.7
Interest expense	—			186.3			—			—			186.3
Impairment and closure charges	—			105.0			0.6			—			105.6
Amortization of intangible assets	—			12.3			—			—			12.3
Gain on extinguishment of debt	—			(45.7		)	—			—			(45.7		)
Loss (gain) on disposition of assets	—			(7.3		)	(0.1		)	—			(7.4		)
Other (income) expense	(1.0		)	(63.6		)	(3.4		)	68.0			—
Intercompany dividend	(69.6		)	—			—			69.6			—
Income (loss) before taxes	45.0			130.7			(1.3		)	(137.8		)	36.6
Benefit (provision) for income taxes	9.3			(14.9		)	0.4			—			(5.2		)
Net income (loss)	$	54.3		$	115.8		$	(0.9	)	$	(137.8	)	$	31.4

Supplemental Condensed Consolidating Statement of Cash Flows

For the Year Ended December 31, 2011

(in millions)



	Parent			Combined Guarantor Subsidiaries			Combined Non- guarantor Subsidiaries			Eliminations and Reclassification	Consolidated
Cash flows provided by (used in) operating activities	$	(139.4	)	$	261.4		$	(0.3	)	—	$	121.7
Investing cash flows
Additions to property and equipment	(6.7		)	(19.6		)	—			—	(26.3		)
Principal receipts from long-term receivables	—			13.1			—			—	13.1
Proceeds from sale of assets	—			115.6			—			—	115.6
Other	—			(0.7		)	—			—	(0.8		)
Cash flows provided by (used in) investing activities	(6.7		)	108.4			—			—	101.7
Financing cash flows
Issuance of debt	40.0						—			—	40.0
Payment of debt	(265.7		)	(13.4		)	—			—	(279.1		)
Payment of debt issuance costs	(12.3		)				—			—	(12.3		)
Purchase of DineEquity common stock	(21.2		)							—	(21.2		)
Restricted cash	—			0.5			—			—	0.5
Other	6.2			0.9			—			—	7.1
Intercompany transfers	385.6			(384.7		)	(0.9		)	—	—
Cash flows provided by (used in) financing activities	132.6			(396.7		)	(0.9		)	—	(265.0		)
Net change	(13.5		)	(26.9		)	(1.2		)	—	(41.6		)
Beginning cash and equivalents	23.4			77.3			1.6			—	102.3
Ending cash and equivalents	$	9.9		$	50.4		$	0.4		—	$	60.7

Supplemental Condensed Consolidating Statement of Cash Flows

For the Year Ended December 31, 2010

(in millions)



	Parent			Combined Guarantor Subsidiaries			Combined Non- guarantor Subsidiaries			Eliminations and Reclassification	Consolidated
Cash flows provided by (used in) operating activities	$	21.0		$	159.8		$	(1.5	)	—	$	179.3
Investing cash flows
Additions to property and equipment	(8.5		)	(10.2		)	—			—	(18.7		)
Principal receipts from long-term receivables	3.0			16.5			—			—	19.4
Proceeds from sale of assets	—			48.9			2.7			—	51.6
Other	—			1.1			—			—	1.1
Cash flows provided by (used in) investing activities	(5.5		)	56.3			2.7			—	53.5
Financing cash flows
Issuance of debt	1,725.0			—			—			—	1,725.0
Payment of debt	(56.0		)	(1,738.1		)	—			—	(1,794.1		)
Payment of debt issuance costs	(57.6		)	—			—			—	(57.6		)
Redemption of Series A preferred stock	(190.0		)	—			—			—	(190.0		)
Dividends	(26.1		)	—			—			—	(26.1		)
Restricted cash	—			119.1			—			—	119.1
Other	9.8			1.1			—			—	10.9
Intercompany transfers	(1,397.2		)	1,398.2			(1.0		)	—	—
Cash flows provided by (used in) financing activities	7.9			(219.7		)	(1.0		)	—	(212.8		)
Net change	23.4			(3.6		)	0.2			—	20.0
Beginning cash and equivalents	—			80.9			1.4			—	82.3
Ending cash and equivalents	$	23.4		$	77.3		$	1.6		—	$	102.3

Supplemental Condensed Consolidating Statement of Cash Flows

For the Year Ended December 31, 2009

(in millions)



	Parent			Combined Guarantor Subsidiaries			Combined Non- guarantor Subsidiaries			Eliminations and Reclassification	Consolidated
Cash flows provided by (used in) operating activities	$	13.5		$	151.2		$	(6.9	)	—	$	157.8
Investing cash flows
Additions to property and equipment	(9.8		)	(5.5		)	—			—	(15.4		)
Principal receipts from long-term receivables	1.0			16.6			—			—	17.6
Proceeds from sale of assets	—			14.5			1.3			—	15.8
Other	—			0.8			—			—	0.9
Cash flows provided by (used in) investing activities	(8.8		)	26.4			1.3			—	18.8
Financing cash flows
Issuance of debt	—			10.0			—			—	10.0
Payment of debt	—			(189.9		)	—			—	(189.9		)
Payment of debt issuance costs	—			(20.3		)	—			—	(20.3		)
Dividends	(24.1		)	—			—			—	(24.1		)
Restricted cash	—			15.9			—			—	15.9
Other	(0.4		)	—			—			—	(0.4		)
Intercompany transfers	19.8			(25.3		)	5.5			—	—
Cash flows provided by (used in) financing activities	(4.7		)	(209.6		)	5.5			—	(208.8		)
Net change	—			(32.0		)	(0.1		)	—	(32.1		)
Beginning cash and equivalents	—			112.9			1.5			—	114.4
Ending cash and equivalents	$	—		$	80.9		$	1.4		—	$	82.3