Domino's Pizza (DPZ) 8-K Regulation 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

Quarterly Collection Period Starting:	September 11, 2017
Quarterly Collection Period Ending:	December 31, 2017
Quarterly Payment Date:	January 25, 2018

Debt Service Coverage Ratios and Senior ABS Leverage

	Holdco Leverage		Senior ABS Leverage		Quarterly DSCR
Current Period		5.41 x		5.89 x		3.76 x
One Period Prior		5.65 x		6.06 x		3.59 x
Two Periods Prior		4.06 x		4.35 x		3.92 x
Three Periods Prior		4.15 x		4.48 x		4.00 x

System Performance

Domestic
	Franchise			Company-Owned			Total Domestic
Open Stores at end of prior Quarterly Collection Period		5,092			399			5,491
Store Openings during Quarterly Collection Period		92			10			102
Store Transfers during Quarterly Collection Period		17			(17	)		—
Permanent Store Closures during Quarterly Collection Period		(6	)		—			(6	)
Net Change in Open Stores during Quarterly Collection Period		103			(7	)		96
Open Stores at end of Quarterly Collection Period		5,195			392			5,587
International
	Franchise			Company-Owned			Total International
Open Stores at end of prior Quarterly Collection Period		8,943			—			8,943
Store Openings during Quarterly Collection Period		339			—			339
Permanent Store Closures during Quarterly Collection Period		(13	)		—			(13	)
Net Change in Open Stores during Quarterly Collection Period		326			—			326
Open Stores at end of Quarterly Collection Period		9,269			—			9,269
	Franchise			Company-Owned			International
Same-Store Sales Growth for Quarterly Collection Period		4.2	%		3.8	%		2.5	%

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. Cash Trapping Percentage during Quarterly Collection Period				N/A
iii Cash Trapping Percentage following current Quarterly Payment Date				N/A
iv. Cash Trapping Percentage during prior Quarterly Collection Period				N/A
v. Partial Cash Trapping Release Event				N/A
vi. 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. Series2017-1Class A-1 first renewal period		No		N/A
ii. Series2017-1Class A-1 second renewal period		No		N/A

Page 1

Allocation of Funds
1. Outstanding Notes and Reserve Account Balances as of Prior Quarterly Payment Date:
i. Outstanding Principal Balances
a. Advances Under Series2017-1Class A-1 Notes	$	—
b. Series2015-1Class A-2-I Notes	$	492,500,000.00
b. Series2015-1Class A-2-II Notes	$	788,000,000.00
b. Series2017-1Class A-2-I Notes	$	299,250,000.00
b. Series2017-1Class A-2-II Notes	$	598,500,000.00
b. Series2017-1Class A-2-III Notes	$	997,500,000.00
c. Senior Subordinated Notes	$	—
d. Subordinated Notes	$	—
ii. Reserve Account Balances
a. Available Senior Notes Interest Reserve Account Amount(1)	$	32,109,195.87
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	$	190,187,494.34
b. International Continuing Franchise Fees	$	58,169,677.06
c. Initial Franchise Fees	$	—
d. Other Franchise Fees	$	—
e. PULSE Maintenance Fees	$	—
f. PULSE License Fees	$	1,811,448.75
g. Technology Fees	$	13,428,393.50
h. Franchisee Insurance Proceeds	$	—
i. Other Franchisee Payments	$	—
ii. Company-Owned Stores License Fees	$	7,982,726.55
iii. Third-Party License Fees	$	—
iv. Product Purchase Payments	$	605,187,298.73
v.Co-Issuers Insurance Proceeds	$	—
vi. Asset Disposition Proceeds	$	—
vii. Excluded Amounts	$	3,187,770.68
viii. Other Collections	$	292,508.00
ix. Investment Income	$	192,395.20
x. HoldCo L/C Agreement Fee Income	$	34,187.24
Less:
xiii. Excluded Amounts	$	104,256,725.50
a. Advertising Fees	$	101,068,954.82
b. Company-Owned Store Advertising Fees	$	—
c. Third-Party Matching Expenses	$	3,187,770.68
xiv. Product Purchase Payments	$	605,187,298.73
xiv. Bank Account Expenses	$	34,600.31
Plus:
xvi. Aggregate Weekly Distributor Profit Amount	$	40,758,226.00
xvii. Retained Collections Contributions	$	—
xviii.Total Retained Collections	$	211,753,501.51
3. Adjusted Net Cash Flow for Current Quarterly Payment Date:
i. Retained Collections for Quarterly Collection Period	$	211,753,501.51
Less:
ii. Servicing Fees, Liquidation Fees and Workout Fees	$	160,940.00
iii. Securitization Entities Operating Expenses paid during Quarterly Collection Period	$	40,000.00
iv. Weekly Manager Fee Amounts paid during Quarterly Collection Period	$	20,009,341.33
v. PULSE Maintenance Fees	$	—
vi. Technology Fees	$	13,428,393.50
vii. Administrative Expenses	$	18,750.00
viii. Investment Income	$	192,395.20
vix. Retained Collections Contributions, if applicable, received during Quarterly Collection Period	$	—
viii. Net Cash Flow for Quarterly Collection Period	$	177,903,681.48
ix. Net Cash Flow for Quarterly Collection Period / Number of Days in Quarterly Collection Period	$	1,588,425.73
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	$	144,546,741.20

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

Page 2

4. Debt Service / Payments to Noteholders for Current Quarterly Payment Date:
i. Required Interest on Senior and Senior Subordinated Notes
Series2017-1Class A-1 Quarterly Interest	$	119,337.08
Series2015-1Class A-2-I Quarterly Interest	$	4,289,675.00
Series2015-1Class A-2-II Quarterly Interest	$	8,813,780.00
Series2017-1Class A-2-I Quarterly Interest	$	2,001,671.95
Series2017-1Class A-2-II Quarterly Interest	$	4,611,442.50
Series2017-1Class A-2-III Quarterly Interest	$	10,269,262.50
ii. Required Principal on Senior and Senior Subordinated Notes
Series2015-1Class A-2-I Quarterly Scheduled Principal	$	1,250,000.00
Series2015-1Class A-2-II Quarterly Scheduled Principal	$	2,000,000.00
Series2017-1Class A-2-I Quarterly Scheduled Principal	$	750,000.00
Series2017-1Class A-2-II Quarterly Scheduled Principal	$	1,500,000.00
Series2017-1Class A-2-III Quarterly Scheduled Principal	$	2,500,000.00
iii. Other
Series2017-1Class A-1 Quarterly Commitment Fees	$	332,988.25
iv. Total Debt Service	$	38,438,157.28
v. Other Payments to Noteholders Relating to Notes
Series2017-1Class A-1 Quarterly Contingent Additional Interest	$	—
Series2015-1Class A-2-I Quarterly Contingent Additional Interest	$	—
Series2015-1Class A-2-II Quarterly Contingent Additional Interest	$	—
Series2017-1Class A-2-I Quarterly Contingent Additional Interest	$	—
Series2017-1Class A-2-II Quarterly Contingent Additional Interest	$	—
Series2017-1Class A-2-III Quarterly Contingent Additional Interest	$	—
5. Aggregate Weekly Allocations to Distribution Accounts for Current Quarterly Payment Date:
i. All available deposits in Series2017-1Class A-1 Distribution Account	$	471,075.33
iii. All available deposits in Series2015-1Class A-2-I Distribution Account	$	5,539,675.00
iv. All available deposits in Series2015-1Class A-2-II Distribution Account	$	10,813,780.00
v. All available deposits in Series2017-1Class A-2-I Distribution Account	$	2,751,671.95
vi. All available deposits in Series2017-1Class A-2-II Distribution Account	$	6,111,442.50
vii. All available deposits in Series2017-1Class A-2-III Distribution Account	$	12,769,262.50
v. Total on Deposit in Distribution Accounts	$	38,456,907.27
6. Distributions for Current Quarterly Payment Date:
Series2017-1Class A-1 Distribution Account
i. Payment of interest and fees related to Series2017-1Class A-1 Notes	$	471,075.33
ii. Indemnification & Real Estate Disposition Proceeds Payments to reduce commitments under Series2017-1Class A-1 Notes	$	—
iii. Principal payments to Series2017-1Class A-1 Notes	$	—
iv. Payment of Series2017-1Class A-1 Notes Breakage Amounts	$	—
Series2015-1Class A-2-I Distribution Account
i. Payment of interest related to Series2015-1Class A-2-I Notes	$	4,289,675.00
ii. Indemnification & Real Estate Disposition Proceeds payments to Series2015-1Class A-2-I Notes	$	—
iii. Principal payment to Series2015-1Class A-2-I Notes	$	1,250,000.00
iv. Make-Whole Premium related to Series2015-1Class A-2-I Notes	$	—
Series2015-1Class A-2-II Distribution Account
i. Payment of interest related to Series2015-1Class A-2-II Notes	$	8,813,780.00
ii. Indemnification & Real Estate Disposition Proceeds payments to Series2015-1Class A-2-II Notes	$	—
iii. Principal payment to Series2015-1Class A-2-II Notes	$	2,000,000.00
iv. Make-Whole Premium related to Series2015-1Class A-2-II Notes	$	—
Series2017-1Class A-2-I Distribution Account
i. Payment of interest related to Series2017-1Class A-2-I Notes	$	2,001,671.95
ii. Indemnification & Real Estate Disposition Proceeds payments to Series2017-1Class A-2-I Notes	$	—
iii. Principal payment to Series2017-1Class A-2-I Notes	$	750,000.00
iv. Make-Whole Premium related to Series2017-1Class A-2-I Notes	$	—
Series2017-1Class A-2-II Distribution Account
i. Payment of interest related to Series2017-1Class A-2-II Notes	$	4,611,442.50
ii. Indemnification & Real Estate Disposition Proceeds payments to Series2017-1Class A-2-II Notes	$	—
iii. Principal payment to Series2017-1Class A-2-II Notes	$	1,500,000.00
iv. Make-Whole Premium related to Series2017-1Class A-2-II Notes	$	—
Series2017-1Class A-2-III Distribution Account
i. Payment of interest related to Series2017-1Class A-2-III Notes	$	10,269,262.50
ii. Indemnification & Real Estate Disposition Proceeds payments to Series2017-1Class A-2-III Notes	$	—
iii. Principal payment to Series2017-1Class A-2-III Notes	$	2,500,000.00
iv. Make-Whole Premium related to Series2017-1Class A-2-III Notes	$	—
Total Allocations from Distribution Accounts	$	37,985,831.95
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 / releases from Available Senior Notes Interest Reserve Account Amount	$	806,109.16
iii. Total Increase (Reduction) of Available Senior Notes Interest Reserve Account Amount	$	(806,109.16	)
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

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. Outstanding Balances as of Current Quarterly Payment Date (after giving effect to payments to be made on such date):
i. Series2017-1Class A-1 Notes	$	46,669,893.00
ii. Series2015-1Class A-2-I Notes	$	491,250,000.00
iii. Series2015-1Class A-2-II Notes	$	786,000,000.00
iv. Series2017-1Class A-2-I Notes	$	298,500,000.00
v. Series2017-1Class A-2-II Notes	$	597,000,000.00
vi. Series2017-1Class A-2-III Notes	$	995,000,000.00
vii. Senior Subordinated Notes	$	—
viii. Subordinated Notes	$	—
ix. Reserve account balances:
a. Available Senior Notes Interest Reserve Account Amount	$	31,303,086.71
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 thisJanuary 22, 2018

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

by:	/s/ Michelle Hook
	Michelle Hook - Treasurer

Page 4