Domino's Pizza 8K Regulation FD Disclosure | DPZ 4 Mar 13

Domino's Pizza (DPZ) 8-KRegulation FD Disclosure

EXHIBIT 99.1

Domino’s Pizza Master Issuer LLC

Domino’s SPV Canadian Holding Company Inc.

Domino’s Pizza Distribution LLC

Domino’s IP Holder LLC

Quarterly Noteholders’ Statement

Debt Service Coverage Ratios and Senior ABS Leverage


	Senior ABS Leverage		Quarterly DSCR
Current Period		4.77 x		3.36 x

One Period Prior		4.89 x		3.14 x

Two Periods Prior		4.85 x		3.21 x

Three Periods Prior		5.37 x		2.91 x

System Performance

Domestic


	Franchise			Company-Owned			Total Domestic
Open Stores at end of prior Quarterly Collection Period		4,509			387			4,896
Store Openings during Quarterly Collection Period		49			2			51
Store Transfers during Quarterly Collection Period		—			—			—
Permanent Store Closures during Quarterly Collection Period		(18	)		(1	)		(19	)

Net Change in Open Stores during Quarterly Collection Period		31			1			32

Open Stores at end of Quarterly Collection Period		4,540			388			4,928

International

	Franchise			Company-Owned			Total International
Open Stores at end of prior Quarterly Collection Period		5,144			—			5,144
Store Openings during Quarterly Collection Period		223			—			223
Permanent Store Closures during Quarterly Collection Period		(40	)		—			(40	)

Net Change in Open Stores during Quarterly Collection Period		183			—			183

Open Stores at end of Quarterly Collection Period		5,327			—			5,327

	Franchise			Company-Owned			International
Same-Store Sales Growth for Quarterly Collection Period		4.9	%		2.5	%		5.2	%

Potential Events


				Material Concern
i.		Potential Rapid Amortization Event		No
ii.		Potential Manager Termination Event		No

Cash Trapping

			Commenced	Date of Commencement
i.	a.	Partial Cash Trapping Period	No	N/A

	b.	Full Cash Trapping Period	No	N/A

ii.		Series 2012-1 Cash Trapping Percentage during Quarterly Collection Period		N/A

iii		Series 2012-1 Cash Trapping Percentage following current Quarterly Payment Date		N/A

iv.		Series 2012-1 Cash Trapping Percentage during prior Quarterly Collection Period		N/A

v.		Series 2012-1 Partial Cash Trapping Release Event		N/A

vi.		Series 2012-1 Full Cash Trapping Release Event		N/A


Occurrence Dates

			Commenced	Date of Commencement
i.		Rapid Amortization Event	No	N/A

ii.		Default	No	N/A

iii.		Event of Default	No	N/A

iv.		Manager Termination Event	No	N/A


Non-Amortization Test

			Commenced	Date of Commencement
i.		Non-Amortization Period	No	N/A


Extension Periods

			Commenced	Date of Commencement
i.		Series 2012-1 Class A-1 first renewal period	No	N/A

ii.		Series 2012-1 Class A-1 first second period	No	N/A

Page 1

Domino’s Pizza Master Issuer LLC

Domino’s SPV Canadian Holding Company Inc.

Domino’s Pizza Distribution LLC

Domino’s IP Holder LLC

Quarterly Noteholders’ Statement


Allocation of Funds

1.	Outstanding Notes and Reserve Account Balances as of Prior Quarterly Payment Date:

	i.		Outstanding Principal Balances
		a.	Advances Under Series 2012-1 Class A-1 Notes	$	—

		b.	Series 2012-1 Class A-2 Notes	$	1,557,281,250.00

		c.	Senior Subordinated Notes	$	—

		d.	Subordinated Notes	$	—

	ii.		Reserve Account Balances
		a.	Available Senior Notes Interest Reserve Account Amount⁽¹⁾	$	21,375,927.50

		b.	Available Senior Subordinated Notes Interest Reserve Account Amount	$	—

		c.	Available Cash Trap Reserve Account Amount⁽¹⁾	$	—


2.	Retained Collections for Current Quarterly Payment Date:

	i.		Franchisee Payments
		a.	Domestic Continuing Franchise Fees	$	114,467,609.06

		b.	International Continuing Franchise Fees	$	32,685,618.83

		c.	Initial Franchise Fees	$	—

		d.	Other Franchise Fees	$	—

		e.	PULSE Maintenance Fees	$	141,313.09

		f.	PULSE License Fees	$	569,337.50

		g.	Technology Fees		6,484,252.58

		h.	Franchisee Insurance Proceeds	$	—

		i.	Other Franchisee Payments	$	—


	ii.		Company-Owned Stores License Fees	$	5,432,942.89

	iii.		Third-Party License Fees	$	—

	iv.		Product Purchase Payments	$	371,008,893.37

	v.		Co-Issuers Insurance Proceeds	$	—

	vi.		Asset Disposition Proceeds	$	—

	vii.		Excluded Amounts	$	312,375.73

	viii.		Other Collections	$	152,177.00

	ix.		Investment Income	$	23,992.80

	x.		HoldCo L/C Agreement Fee Income	$	483,224.63

	xi.		Servicer Advances	$	—

	xii.		Manager Advances	$	—


		Less:
	xi.		Excluded Amounts	$	57,494,118.45

		a.	Advertising Fees	$	57,181,742.72

		b.	Company-Owned Store Advertising Fees	$	—

		c.	Third-Party Matching Expenses	$	312,375.73

	xii.		Product Purchase Payments	$	371,008,893.37

	xiii.		Bank Account Expenses	$	60,055.93

		Plus:
	xiv.		Aggregate Weekly Distributor Profit Amount	$	30,674,710.26

	xv.		Retained Collections Contributions	$	—


	xvi.		Total Retained Collections	$	133,873,379.99


3.	Adjusted Net Cash Flow for Current Quarterly Payment Date:

	i.	Retained Collections for Quarterly Collection Period		$	133,873,379.99

		Less:
	ii.		Servicing Fees, Liquidation Fees and Workout Fees	$	79,841.63

	iii.		Securitization Entities Operating Expenses paid during Quarterly Collection Period	$	—

	iv.		Weekly Manager Fee Amounts paid during Quarterly Collection Period	$	17,015,384.62

	v.		Manager Advances Reimbursement Amounts	$	—

	vi.		PULSE Maintenance Fees	$	141,313.09

	vii.		Technology Fees	$	6,484,252.58

	viii.		Administrative Expenses	$	25,000.00

	vix.		Investment Income	$	23,992.80

	vx.		Retained Collections Contributions, if applicable, received during Quarterly Collection Period	$	—


	viii.	Net Cash Flow for Quarterly Collection Period		$	110,103,595.27


	ix.	Net Cash Flow for Quarterly Collection Period / Number of Days in Quarterly Collection Period		$	983,067.81

	x.	Multiplied by 91 if 52 week fiscal year or 92.75 if 53 week fiscal year			91


	xi.	Adjusted Net Cash Flow for Quarterly Collection Period		$	89,459,171.15

1.	Amounts calculated as of the close of business on the last Business Day of the preceding Quarterly Collection Period.

Page 2

Domino’s Pizza Master Issuer LLC

Domino’s SPV Canadian Holding Company Inc.

Domino’s Pizza Distribution LLC

Domino’s IP Holder LLC

Quarterly Noteholders’ Statement



4.	Debt Service / Payments to Noteholders for Current Quarterly Payment Date:

	i.	Required Interest on Senior and Senior Subordinated Notes
			Series 2012-1 Class A-1 Quarterly Interest	$	366,813.45

			Series 2012-1 Class A-2 Quarterly Interest	$	20,306,947.50

			Series 2012-1 Senior Subordinated Quarterly Interest	$	—

	ii.	Required Principal on Senior and Senior Subordinated Notes
			Series 2012-1 Class A-2 Quarterly Scheduled Principal	$	5,906,250.00

			Series 2012-1 Senior Subordinated Scheduled Principal	$	—

	iii.	Other
			Series 2012-1 Class A-1 Quarterly Commitment Fees	$	75,793.93


	iv.	Total Debt Service		$	26,655,804.88


	v.	Other Payments to Noteholders Relating to Notes
			Series 2012-1 Subordinated Quarterly Interest	$	—

			Series 2012-1 Subordinated Quarterly Scheduled Principal	$	—

			Series 2012-1 Class A-1 Quarterly Contingent Additional Interest	$	—

			Series 2012-1 Class A-2 Quarterly Contingent Additional Interest	$	—

			Senior Subordinated Quarterly Contingent Additional Interest	$	—

			Subordinated Quarterly Contingent Additional Interest	$	—


5.	Aggregate Weekly Allocations to Distribution Accounts for Current Quarterly Payment Date:

	i.	All available deposits in Series 2012-1 Class A-1 Distribution Account		$	467,607.38

	ii.	All available deposits in Series 2012-1 Class A-2 Distribution Account		$	26,213,197.50

	iii.	All available deposits in Senior Subordinated Distribution Account		$	—

	iv.	All available deposits in Subordinated Distribution Account		$	—


	v.	Total on Deposit in Distribution Accounts		$	26,680,804.88


6.	Distributions for Current Quarterly Payment Date:

	Series 2012-1 Class A-1 Distribution Account
	i.	Payment of interest and fees related to Series 2012-1 Class A-1 Notes		$	467,607.38

	ii.	Indemnification and Real Estate Disposition Proceeds Payments to reduce commitments under Series 2012-1 Class A-1 Notes		$	—

	iii.	Principal payments to Series 2012-1 Class A-1 Notes		$	—

	iv.	Payment of Series 2012-1 Class A-1 Notes Breakage Amounts		$	—


	Series 2012-1 Class A-2 Distribution Account
	i.	Payment of interest related to Series 2012-1 Class A-2 Notes		$	20,306,947.50

	ii.	Indemnification and Real Estate Disposition Proceeds payments to Series 2012-1 Class A-2 Notes		$	—

	iii.	Principal payment to Series 2012-1 Class A-2 Notes		$	5,906,250.00

	iv.	Make-Whole Premium related to Series 2012-1 Class A-2 Notes		$	—


	Senior Subordinated Distribution Account
	i.	Payment of interest related to Senior Subordinated Notes		$	—

	ii.	Indemnification and Real Estate Disposition Proceeds payments to Senior Subordinated Notes		$	—

	iii.	Principal payment to Senior Subordinated Notes		$	—

	iv.	Make-Whole Premium related to Senior Subordinated Notes		$	—


	Subordinated Distribution Account
	i.	Payment of interest related to Subordinated Notes		$	—

	ii.	Indemnification and Real Estate Disposition Proceeds payments to Subordinated Notes		$	—

	iii.	Principal payment to Subordinated Notes		$	—

	iv.	Make-Whole Premium related to Subordinated Notes		$	—


		Total Allocations from Distribution Accounts		$	26,680,804.88


7.	Senior Notes Interest Reserve Account Deposits, Draws and Releases as of Current Quarterly Payment Date:

	i.	Deposits into Senior Notes Interest Reserve Account during Quarterly Collection Period		$	—

	ii.	Less draws on Available Senior Notes Interest Reserve Account Amount		$	92,042.50

	iii.	Total Increase (Reduction) of Available Senior Notes Interest Reserve Account Amount		$	(92,042.50	)


8.	Senior Subordinated Notes Interest Reserve Account Deposits, Draws and Releases as of Current Quarterly Payment Date:

	i.	Deposits into Senior Subordinated Notes Interest Reserve Account during Quarterly Collection Period		$	—

	ii.	Less draws on Available Senior Subordinated Notes Interest Reserve Account Amount		$	—


	iii.	Total Increase (Reduction) of Available Senior Subordinated Notes Interest Reserve Account Amount		$	—

Page 3

Domino’s Pizza Master Issuer LLC

Domino’s SPV Canadian Holding Company Inc.

Domino’s Pizza Distribution LLC

Domino’s IP Holder LLC

Quarterly Noteholders’ Statement


9.	Cash Trap Reserve Account Deposits, Draws and Releases as of Current Quarterly Payment Date:

	i.		Deposits into Cash Trap Reserve Account during Quarterly Collection Period	$	—

	ii.		Less draws on Available Cash Trap Reserve Account Amount	$	—

	iii.		Less Cash Trapping Release Amount	$	—

	iv.		Total Increase (Reduction) of Available Cash Trap Reserve Account Amount	$	—


10.	Real Estate Disposition Proceeds

	i.		Aggregate Real Estate Disposition Proceeds as of Prior Quarterly Payment Date	$	—

	ii.		Aggregate Real Estate Disposition Proceeds as of Current Quarterly Payment Date	$	—


11.	Scheduled Principal Catch-Up Amounts

	i.		Series 2012-1 Class A-2 aggregate Scheduled Principal Catch-Up Amounts as of Prior Quarterly Payment Date	$	—

	ii.		Series 2012-1 Class A-2 aggregate Scheduled Principal Catch-Up Amounts as of Current Quarterly Payment Date	$	—


12.	Outstanding Balances as of Current Quarterly Payment Date (after giving effect to payments to be made on such date):

	i.		Series 2012-1 Class A-1 Notes	$	—

	ii.		Series 2012-1 Class A-2 Notes	$	1,551,375,000.00

	iii.		Senior Subordinated Notes	$	—

	iv.		Subordinated Notes	$	—

	v.		Reserve account balances:
		a.	Available Senior Notes Interest Reserve Account Amount	$	21,283,885.00

		b.	Available Senior Subordinate Notes Interest Reserve Account Amount	$	—

		c.	Available Cash Trap Reserve Account Amount	$	—

IN WITNESS HEREOF, the undersigned has duly executed and delivered this Quarterly Noteholders’ Statement


this		3/1/2013

Domino’s Pizza LLC as Manager on behalf of the Master Issuer and certain subsidiaries thereto,



by:

Page 4

Quarterly Collection Period Starting:

September 10, 2012

Quarterly Collection Period Ending:

December 30, 2012

Quarterly Payment Date:

January 25, 2013