XML 59 R45.htm IDEA: XBRL DOCUMENT v2.4.0.6
Consolidating Financial Information (Tables)
 12 Months Ended
Dec. 31, 2012
Consolidating Financial Information [Abstract]  
Supplemental Condensed Consolidating Balance Sheet
Supplemental Condensed Consolidating Balance Sheet
December 31, 2012
(In millions(1))

 
Parent
 
Combined
Guarantor
Subsidiaries
 
Combined
Non-guarantor
Subsidiaries
 
Eliminations
and
Reclassification
 
Consolidated
Assets
 
 
 
 
 
 
 
 
 
Current Assets
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
9.9

 
$
54.0

 
$
0.6

 
$
—

 
$
64.5

Receivables, net
2.8

 
133.7

 
0.1

 
(8.0
)
 
128.6

Prepaid expenses and other current assets
151.3

 
64.6

 
—

 
(136.3
)
 
79.5

Deferred income taxes
(3.2
)
 
24.1

 
0.8

 
—

 
21.8

Intercompany
(394.9
)
 
389.0

 
6.0

 


 
—

Total current assets
(234.1
)
 
665.4

 
7.5

 
(144.3
)
 
294.5

Long-term receivables
—

 
212.3

 
—

 
—

 
212.3

Property and equipment, net
23.2

 
270.2

 
0.9

 
—

 
294.4

Goodwill
—

 
697.5

 
—

 
—

 
697.5

Other intangible assets, net
—

 
806.1

 
—

 
—

 
806.1

Other assets, net
18.4

 
92.3

 
—

 
—

 
110.7

Investment in subsidiaries
1,697.6

 
—

 
—

 
(1,697.6
)
 
—

Total assets
$
1,505.1

 
$
2,743.8

 
$
8.5

 
$
(1,841.9
)
 
$
2,415.4

Liabilities and Stockholders' Equity
 
 
 
 
 
 
 
 
 
Current Liabilities
 
 
 
 
 
 
 
 
 
Current maturities of long-term debt
$
15.4

 
$
—

 
$
—

 
$
(8.0
)
 
$
7.4

Accounts payable
1.4

 
29.3

 
0.1

 


 
30.8

Accrued employee compensation and benefits
9.4

 
13.0

 
—

 


 
22.4

Gift card liability
—

 
161.7

 
—

 


 
161.7

Other accrued expenses
(42.5
)
 
223.8

 
0.5

 
(136.3
)
 
45.5

Total current liabilities
(16.3
)
 
427.8

 
0.6

 
(144.3
)
 
267.8

Long-term debt
1,202.1

 
—

 
—

 


 
1,202.1

Financing obligations
—

 
52.0

 
—

 


 
52.0

Capital lease obligations
—

 
124.4

 
—

 
—

 
124.4

Deferred income taxes
4.7

 
357.7

 
(0.2
)
 


 
362.2

Other liabilities
5.6

 
91.9

 
0.7

 


 
98.2

Total liabilities
1,196.1

 
1,053.8

 
1.1

 
(144.3
)
 
2,106.6

Total stockholders' equity
309.0

 
1,690.0

 
7.4

 
(1,697.6
)
 
308.8

Total liabilities and stockholders' equity
$
1,505.1

 
$
2,743.8

 
$
8.5

 
$
(1,841.9
)
 
$
2,415.4


(1) Supplemental statements presented in millions may not foot/crossfoot due to rounding from Consolidated Statements presented in thousands
Supplemental Condensed Consolidating Balance Sheet
December 31, 2011
(In millions(1))

 
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

Prepaid expenses and other current assets
85.3

 
56.6

 
—

 
(71.3
)
 
70.6

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


(1) Supplemental statements presented in millions may not foot/crossfoot due to rounding from Consolidated Statements presented in thousands
Supplemental Condensed Consolidating Statement of Operations
Supplemental Condensed Consolidating Statement of Operations
For the Year Ended December 31, 2012
(In millions(1))

 
Parent
 
Combined
Guarantor
Subsidiaries
 
Combined
Non-guarantor
Subsidiaries
 
Eliminations and
Reclassification
 
Consolidated
Franchise revenues
$
2.6

 
$
417.7

 
$
1.1

 
$
—

 
$
421.4

Restaurant sales
—

 
291.1

 
—

 
—

 
291.1

Rental revenues
—

 
122.9

 
—

 
—

 
122.9

Financing revenues
—

 
14.5

 
—

 
—

 
14.5

Total revenue
2.6

 
846.2

 
1.1

 
—

 
849.9

Franchise expenses
2.5

 
107.3

 
0.1

 
—

 
109.9

Restaurant expenses
—

 
249.3

 
—

 
—

 
249.3

Rental expenses
—

 
97.2

 
—

 
—

 
97.2

Financing expenses
—

 
1.6

 
—

 
—

 
1.6

General and administrative
36.3

 
124.9

 
2.0

 
—

 
163.2

Interest expense
106.1

 
8.2

 
—

 
—

 
114.3

Impairment and closure charges
—

 
3.5

 
0.7

 
—

 
4.2

Amortization of intangible assets
—

 
12.3

 
—

 
—

 
12.3

Loss on extinguishment of debt
5.6

 
—

 
—

 
—

 
5.6

Loss (gain) on disposition of assets
1.2

 
(102.2
)
 
(1.6
)
 
—

 
(102.6
)
Other (income) expense
(220.7
)
 
—

 
—

 
220.7

 
—

Income (loss) before income taxes
71.6

 
344.1

 
(0.1
)
 
(220.7
)
 
194.9

Benefit (provision) for income taxes
56.0

 
(123.2
)
 
—

 
—

 
(67.2
)
Net income (loss)
$
127.6

 
$
220.9

 
$
(0.1
)
 
$
(220.7
)
 
$
127.7


(1) Supplemental statements presented in millions may not foot/crossfoot due to rounding from Consolidated Statements presented in thousands
Supplemental Condensed Consolidating Statement of Operations
For the Year Ended December 31, 2011
(In millions(1))

 
Parent
 
Combined
Guarantor
Subsidiaries
 
Combined
Non-guarantor
Subsidiaries
 
Eliminations and
Reclassification
 
Consolidated
Franchise revenues
$
2.5

 
$
395.1

 
$
1.0

 
$
—

 
$
398.5

Restaurant sales
—

 
529.7

 
1.3

 
—

 
531.0

Rental revenues
—

 
125.8

 
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


(1) Supplemental statements presented in millions may not foot/crossfoot due to rounding from Consolidated Statements presented in thousands
Supplemental Condensed Consolidating Statement of Operations
For the Year Ended December 31, 2010
(In millions(1))

 
Parent
 
Combined
Guarantor
Subsidiaries
 
Combined
Non-guarantor Subsidiaries
 
Eliminations and
Reclassification
 
Consolidated
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

Loss on extinguishment of debt
4.4

 
102.6

 
—

 
—

 
107.0

(Gain) loss 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 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
)

(1) Supplemental statements presented in millions may not foot/crossfoot due to rounding from Consolidated Statements presented in thousands
Supplemental Condensed Consolidating Statement of Cash Flows
Supplemental Condensed Consolidating Statement of Cash Flows
For the Year Ended December 31, 2012
(In millions(1))

 
Parent
 
Combined
Guarantor
Subsidiaries
 
Combined
Non-
guarantor
Subsidiaries
 
Eliminations and
Reclassification
 
Consolidated
Cash flows provided by (used in) operating activities
$
(130.1
)
 
$
182.5

 
$
0.4

 
—

 
$
52.9

Investing cash flows
 
 
 
 
 
 
 
 
 
Additions to property and equipment
(4.9
)
 
(12.0
)
 
—

 


 
(17.0
)
Principal receipts from long-term receivables
—

 
12.2

 
—

 
—

 
12.3

Proceeds from sale of assets
—

 
168.9

 
—

 
—

 
168.9

Other
—

 
1.2

 
—

 
—

 
1.2

Cash flows provided by (used in) investing activities
(4.9
)
 
170.3

 
—

 
—

 
165.4

Financing cash flows
 
 
 
 
 
 
 
 
 
Revolving credit borrowings
50.0

 
—

 
—

 
—

 
50.0

Revolving credit repayments
(50.0
)
 
—

 
—

 
—

 
(50.0
)
Payment of debt
(216.0
)
 
(10.9
)
 
—

 
—

 
(226.9
)
Payment of debt issuance costs
—

 
—

 
—

 
—

 
—

Purchase of DineEquity common stock
—

 
—

 
—

 
—

 
—

Restricted cash
—

 
(0.7
)
 
—

 
—

 
(0.7
)
Other
11.8

 
1.4

 
—

 
—

 
13.2

Intercompany transfers
339.2

 
(339.0
)
 
(0.2
)
 
—

 
—

Cash flows provided by (used in) financing activities
135.0

 
(349.2
)
 
(0.2
)
 
—

 
(214.5
)
Net change
—

 
3.6

 
0.2

 
—

 
3.8

Beginning cash and equivalents
9.9

 
50.4

 
0.4

 
—

 
60.7

Ending cash and equivalents
$
9.9

 
$
54.0

 
$
0.6

 
—

 
$
64.5

(1) Supplemental statements presented in millions may not foot/crossfoot due to rounding from Consolidated Statements presented in thousands
Supplemental Condensed Consolidating Statement of Cash Flows
For the Year Ended December 31, 2011
(In millions(1))

 
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
 
 
 
 
 
 
 
 
 
Revolving credit borrowings
40.0

 
—

 
—

 
—

 
40.0

Revolving credit repayments
(40.0
)
 
—

 
—

 
—

 
(40.0
)
Payment of debt
(225.7
)
 
(13.4
)
 
—

 
—

 
(239.1
)
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

(1) Supplemental statements presented in millions may not foot/crossfoot due to rounding from Consolidated Statements presented in thousands
Supplemental Condensed Consolidating Statement of Cash Flows
For the Year Ended December 31, 2010
(In millions(1))

 
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

(1) Supplemental statements presented in millions may not foot/crossfoot due to rounding from Consolidated Statements presented in thousands