Dine Brands Global (DIN) 10-Q 2017 Q2 Quarterly report

Exhibit 12.1

DINEEQUITY, INC.

Computation of Debt Service Coverage Ratio for the Trailing Twelve Months Ended June 30, 2017 and Leverage Ratio as of June 30, 2017.

(In thousands, except ratios)

Leverage Ratio Calculation:
Indebtedness, net (1)	$	1,290,836
Covenant Adjusted EBITDA(1)	257,304
Leverage Ratio	5.02
Debt Service Coverage Ratio (DSCR) Calculation:
Net Cash Flow (1)	$	273,231
Debt Service (1)	56,691
DSCR	4.82

⁽¹⁾  Definitions of all components used in calculating the above ratios are found in the Base Indenture and the related Series 2014-1 Supplement to the Base Indenture, dated September 30, 2014, filed as Exhibits 4.1 and 4.2, respectively, to our Current Report on Form 8-K filed on October 3, 2014.