Domino's Pizza 8K Regulation FD Disclosure | DPZ 20 Feb 20

Exhibit 99.1

Confidential

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 9, 2019
Quarterly Collection Period Ending:		December 29, 2019
Quarterly Payment Date:		January 27, 2020

Debt Service Coverage Ratios and Senior ABS Leverage

Holdco
Leverage

Senior ABS
Leverage

Quarterly
DSCR

Current Period

5.73 x

6.39 x

3.45 x

One Period Prior

5.00 x

5.54 x

3.92 x

Two Periods Prior

5.12 x

5.56 x

3.80 x

Three Periods Prior

5.29 x

5.70 x

3.87 x

System Performance

Domestic

Franchise

Company-
Owned

Total Domestic

Open Stores at end of prior Quarterly Collection Period

5,652

333

5,985

Store Openings during Quarterly Collection Period

137

146

Store Transfers during Quarterly Collection Period

—

Permanent Store Closures during Quarterly Collection Period

)

—

)

Net Change in Open Stores during Quarterly Collection Period

132

141

Open Stores at end of Quarterly Collection Period

5,784

342

6,126

International

Franchise

Company-
Owned

Total
International

Open Stores at end of prior Quarterly Collection Period

10,543

—

10,543

Store Openings during Quarterly Collection Period

382

—

382

Permanent Store Closures during Quarterly Collection Period

(31

)

—

(31

)

Net Change in Open Stores during Quarterly Collection Period

351

—

351

Open Stores at end of Quarterly Collection Period

10,894

—

10,894

Franchise

Company-
Owned

International

Same-Store Sales Growth for Quarterly Collection Period

3.3%

3.9%

1.7%

Potential Events

Material
Concern

Potential Rapid Amortization Event

ii.

Potential Manager Termination Event

Cash Trapping

Commenced

Commencement
Date

Partial Cash Trapping Period

N/A

Full Cash Trapping Period

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

Partial Cash Trapping Release Event

N/A

vi.

Full Cash Trapping Release Event

N/A

Occurrence Dates

Commenced

Commencement
Date

Rapid Amortization Event

N/A

ii.

Default

N/A

iii.

Event of Default

N/A

iv.

Manager Termination Event

N/A

Non-Amortization Test

Commenced

Commencement
Date

Non-Amortization Period

N/A

Extension Periods

Commenced

Commencement
Date

Series2019-1Class A-1 first renewal period

N/A

ii.

Series2019-1Class A-1 second renewal period

N/A

Page 1

Confidential

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 9, 2019
Quarterly Collection Period Ending:		December 29, 2019
Quarterly Payment Date:		January 27, 2020

Allocation of Funds



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

	i.		Outstanding Principal Balances
		a.	Series 2019-1 Class A-1 Notes (Advance)		$	—

		a.	Series 2019-1 Class A-1 Notes (Swingline)		$	—

		a.	Series 2019-1 Class A-1 Notes (L/C)		$	41,355,304.00

		b.	Series 2015-1 Class A-2-II Notes		$	774,000,000.00

		b.	Series 2017-1 Class A-2-I Notes		$	294,000,000.00

		b.	Series 2017-1 Class A-2-II Notes		$	588,000,000.00

		b.	Series 2017-1 Class A-2-III Notes		$	980,000,000.00

		b.	Series 2018-1 Class A-2-I Notes		$	419,687,500.00

		b.	Series 2018-1 Class A-2-II Notes		$	395,000,000.00

		b.	Series 2019-1 Class A-2 Notes		$	—

		c.	Senior Subordinated Notes		$	—

		d.	Subordinated Notes		$	—

	ii.		Reserve Account Balances
		a.	Available Senior Notes Interest Reserve Account Amount⁽¹⁾		$	36,167,681.88

		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		$	231,748,138.58

		b.	International Continuing Franchise Fees		$	63,571,203.80

		c.	Initial Franchise Fees		$	—

		d.	Other Franchise Fees		$	—

		e.	PULSE Maintenance Fees		$	(1,405.31	)

		f.	PULSE License Fees		$	1,730,167.33

		g.	Technology Fees			23,252,816.58

		h.	Franchisee Insurance Proceeds		$	—

		i.	Other Franchisee Payments		$	—

	ii.		Company-Owned Stores License Fees		$	6,938,526.76

	iii.		Third-Party License Fees		$	—

	iv.		Product Purchase Payments		$	734,577,198.33

	v.		Co-Issuers Insurance Proceeds		$	—

	vi.		Asset Disposition Proceeds		$	—

	vii.		Excluded Amounts		$	4,317,959.90

	viii.		Other Collections		$	375,088.03

	ix.		Investment Income		$	452,150.83

	x.		HoldCo L/C Agreement Fee Income		$	33,598.29

		Less:
	xiii.		Excluded Amounts		$	127,469,907.34

		a.	Advertising Fees	��	$	123,151,947.44

		b.	Company-Owned Store Advertising Fees		$	—

		c.	Third-Party Matching Expenses		$	4,317,959.90

	xiv.		Product Purchase Payments		$	734,577,198.33

	xiv.		Bank Account Expenses		$	56,779.82

		Plus:
	xvi.		Aggregate Weekly Distributor Profit Amount		$	52,339,472.93

	xvii.		Retained Collections Contributions		$	—


	xviii.		Total Retained Collections		$	257,231,030.56

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

Page 2

Confidential

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 9, 2019
Quarterly Collection Period Ending:		December 29, 2019
Quarterly Payment Date:		January 27, 2020


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

	i.	Retained Collections for Quarterly Collection Period		$	257,231,030.56

		Less:
	ii.		Servicing Fees, Liquidation Fees and Workout Fees	$	199,352.14

	iii.		Securitization Entities Operating Expenses paid during Quarterly Collection Period	$	50,000.00

	iv.		Weekly Manager Fee Amounts paid during Quarterly Collection Period	$	21,878,043.95

	v.		PULSE Maintenance Fees	$	(1,405.31	)

	vi.		Technology Fees	$	23,252,816.58

	vii.		Administrative Expenses	$	18,750.00

	viii.		Investment Income	$	452,150.83

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


	viii.	Net Cash Flow for Quarterly Collection Period		$	211,381,322.37


	ix.	Net Cash Flow for Quarterly Collection Period / Number of Days in Quarterly Collection Period		$	1,887,333.24

	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		$	171,747,324.43


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

	i.		Required Interest on Senior and Senior Subordinated Notes
			Series 2017-1 Class A-1 Quarterly Interest and L/C Fees	$	55,140.41

			Series 2019-1 Class A-1 Quarterly Interest and L/C Fees	$	101,665.12

			Series 2015-1 Class A-2-II Quarterly Interest	$	8,657,190.00

			Series 2017-1 Class A-2-I Quarterly Interest	$	2,396,475.34

			Series 2017-1 Class A-2-II Quarterly Interest	$	4,530,540.00

			Series 2017-1 Class A-2-III Quarterly Interest	$	10,089,100.00

			Series 2018-1 Class A-2-I Quarterly Interest	$	4,318,584.38

			Series 2018-1 Class A-2-II Quarterly Interest	$	4,273,900.00

			Series 2019-1 Class A-2 Quarterly Interest	$	4,539,150.00

	ii.		Required Principal on Senior and Senior Subordinated Notes
			Series 2015-1 Class A-2-II Quarterly Scheduled Principal	$	2,000,000.00

			Series 2017-1 Class A-2-I Quarterly Scheduled Principal	$	750,000.00

			Series 2017-1 Class A-2-II Quarterly Scheduled Principal	$	1,500,000.00

			Series 2017-1 Class A-2-III Quarterly Scheduled Principal	$	2,500,000.00

			Series 2018-1 Class A-2-I Quarterly Scheduled Principal	$	1,062,500.00

			Series 2018-1 Class A-2-II Quarterly Scheduled Principal	$	1,000,000.00

			Series 2019-1 Class A-2 Quarterly Scheduled Principal	$	1,687,500.00

	iii.		Other
			Series 2017-1 Class A-1 Quarterly Commitment Fees	$	89,096.46

			Series 2019-1 Class A-1 Quarterly Commitment Fees	$	195,000.77


	iv.		Total Debt Service	$	49,745,842.48


	v.		Other Payments to Noteholders Relating to Notes
			Series 2019-1 Class A-1 Quarterly Contingent Additional Interest	$	—

			Series 2015-1 Class A-2-II Quarterly Contingent Additional Interest	$	—

			Series 2017-1 Class A-2-I Quarterly Contingent Additional Interest	$	—

			Series 2017-1 Class A-2-II Quarterly Contingent Additional Interest	$	—

			Series 2017-1 Class A-2-III Quarterly Contingent Additional Interest	$	—

			Series 2018-1 Class A-2-I Quarterly Contingent Additional Interest	$	—

			Series 2018-1 Class A-2-II Quarterly Contingent Additional Interest	$	—

			Series 2019-1 Class A-2 Quarterly Contingent Additional Interest	$	—


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

	i.		All available deposits in Series 2019-1 Class A-1 Distribution Account	$	315,415.89

	iii.		All available deposits in Series 2015-1 Class A-2-II Distribution Account	$	10,657,190.00

	iv.		All available deposits in Series 2017-1 Class A-2-I Distribution Account	$	3,146,475.34

	v.		All available deposits in Series 2017-1 Class A-2-II Distribution Account	$	6,030,540.00

	vi.		All available deposits in Series 2017-1 Class A-2-III Distribution Account	$	12,589,100.00

	vii.		All available deposits in Series 2018-1 Class A-2-I Distribution Account	$	5,381,084.38

	viii.		All available deposits in Series 2018-1 Class A-2-II Distribution Account	$	5,273,900.00

	ix.		All available deposits in Series 2019-1 Class A-2 Distribution Account	$	6,226,650.00


	v.		Total on Deposit in Distribution Accounts	$	49,620,355.61

Page 3

Confidential

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 9, 2019
Quarterly Collection Period Ending:		December 29, 2019
Quarterly Payment Date:		January 27, 2020


6.	Distributions for Current Quarterly Payment Date:

	Series2019-1Class A-1 Distribution Account
	i.	Payment of interest and fees related to Series2019-1Class A-1 Notes	$	315,415.89

	ii.	Indemnification & Real Estate Disposition Proceeds Payments to reduce commitments under Series2019-1Class A-1 Notes	$	—

	iii.	Principal payments to Series2019-1Class A-1 Notes	$	—

	iv.	Payment of Series2019-1Class A-1 Notes Breakage Amounts	$	—


	Series2015-1Class A-2-II Distribution Account
	i.	Payment of interest related to Series2015-1Class A-2-II Notes	$	8,657,190.00

	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	$	2,396,475.34

	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	$	4,530,540.00

	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	$	10,089,100.00

	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	$	—


	Series2018-1Class A-2-I Distribution Account
	i.	Payment of interest related to Series2018-1Class A-2-I Notes	$	4,318,584.38

	ii.	Indemnification & Real Estate Disposition Proceeds payments to Series2018-1Class A-2-I Notes	$	—

	iii.	Principal payment to Series2018-1Class A-2-I Notes	$	1,062,500.00

	iv.	Make-Whole Premium related to Series2018-1Class A-2-I Notes	$	—


	Series2018-1Class A-2-II Distribution Account
	i.	Payment of interest related to Series2018-1Class A-2-II Notes	$	4,273,900.00

	ii.	Indemnification & Real Estate Disposition Proceeds payments to Series2018-1Class A-2-II Notes	$	—

	iii.	Principal payment to Series2018-1Class A-2-II Notes	$	1,000,000.00

	iv.	Make-Whole Premium related to Series2018-1Class A-2-II Notes	$	—


	Series2019-1Class A-2 Distribution Account
	i.	Payment of interest related to Series2019-1Class A-2 Notes	$	4,539,150.00

	ii.	Indemnification & Real Estate Disposition Proceeds payments to Series2019-1Class A-2 Notes	$	—

	iii.	Principal payment to Series2019-1Class A-2 Notes	$	1,687,500.00

	iv.	Make-Whole Premium related to Series2019-1Class A-2 Notes	$	—


		Total Allocations from Distribution Accounts	$	49,620,355.61


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	$	6,416,883.13

	ii.	Less draws on / releases from Available Senior Notes Interest Reserve Account Amount	$	—

	iii.	Total Increase (Reduction) of Available Senior Notes Interest Reserve Account Amount	$	6,416,883.13


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 4

Confidential

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 9, 2019
Quarterly Collection Period Ending:		December 29, 2019
Quarterly Payment Date:		January 27, 2020



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.		Series2019-1Class A-1 Notes (Advance)	$	—

	i.		Series2019-1Class A-1 Notes (Swingline)	$	—

	i.		Series2019-1Class A-1 Notes (L/C)	$	41,355,304.00

	ii.		Series2015-1Class A-2-II Notes	$	772,000,000.00

	iii.		Series2017-1Class A-2-I Notes	$	293,250,000.00

	iv.		Series2017-1Class A-2-II Notes	$	586,500,000.00

	v.		Series2017-1Class A-2-III Notes	$	977,500,000.00

	vi.		Series2018-1Class A-2-I Notes	$	418,625,000.00

	vii.		Series2018-1Class A-2-II Notes	$	394,000,000.00

	viii.		Series2019-1Class A-2 Notes	$	673,312,500.00

	ix.		Senior Subordinated Notes	$	—

	x.		Subordinated Notes	$	—

	xi.		Reserve account balances:
		a.	Available Senior Notes Interest Reserve Account Amount	$	42,220,507.43

		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		January 22, 2020

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


		by:		/s/ Steven J. Goda
				Steven J. Goda - Vice President, Treasurer and Controller

Page 5

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