Achieving Long-Term Growth Targets
SHAREHOLDER FRIENDLY MODEL
EBITDA Growth and Cash Generation Support Return of Capital and Deleveraging
LTM Q4 2017 Cash Conversion 1
Net Debt/ LTM Adjusted EBITDA 4
97%
94%
93%
$1.83 Per
Share
Dividend
$2.90 Per
Share
Dividend
84%
72%
5.2x
5.0x
dunkin'
brands.
(2)
dineEquity
2.4x
3.1x
$3.17 Per
Share
Dividend
$3.05 Per
Share
Dividend
5.8x
4.5x
6.8x
TUZXA
PAPA JOHN'S
Q1 2015
Q2 2016
Q2 2016
Q4 2017
Post Recap.
Pro-Forma
Q4 2017
Pro-forma
Q3 2018
Q3 2018
Pro-Forma
Domino's
Source: Public company filings.
Notes:
1.
2.
3.
4.
Defined as (Adjusted EBITDA - Capex) / Adjusted EBITDA.
Calculations use Adjusted EBITDA.
LTM Q4 Capex of $2.5 million is adjusted for restaurant acquisitions.
Leverage Net Debt / LTM Adjusted EBITDA.
25
AppendixView entire presentation