Denny's (DENN) 8-K Denny’s Corporation Reports Results for First Quarter 2021

DENNY’S CORPORATION REPORTS RESULTS FOR FIRST QUARTER 2021

SPARTANBURG, S.C., May 4, 2021 - Denny’s Corporation (NASDAQ: DENN), franchisor and operator of one of America's largest franchised full-service restaurant chains, today reported results for its first quarter ended March 31, 2021 andprovided a business update on the impact of the COVID-19 pandemic on the Company’s operations.

John Miller, Chief Executive Officer, stated, “We entered 2021 confident in the resilience of Denny's given the strength of our franchisees and team that continues to persevere and deliver a great experience to our guests. Our initial optimism is now being supported by sequential sales improvements, as our dining rooms have reopened in various capacities with the increase of vaccine distributions. The easing of dine-in restrictions, coupled with fiscal stimulus and the rollout of our new virtual brands, have resulted in our same-store sales trending toward pre-pandemic levels."

First Quarter 2021 Highlights

•Total Operating Revenue was $80.6 million.

•Domestic system-wide same-store sales** decreased 20.0% compared to the equivalent fiscal period in 2019.

•Domestic system-wide same-store sales** decreased 9.7% compared to the equivalent fiscal period in 2020.

•Opened three franchised restaurants, including two international locations.

•Operating Income was $5.5 million.

•Franchise Operating Margin* was $23.2 million, or 49.5% of franchise and license revenue, and Company Restaurant Operating Margin* was $3.4 million, or 10.1% of company restaurant sales.

•Net Income was $23.2 million, or $0.35 per diluted share.

•Adjusted Net Income* was $0.5 million, or $0.01 per diluted share.

•Adjusted EBITDA* was $11.8 million.

•Cash provided by operating, investing, and financing activities was $10.2 million, $0.2 million, and $0.2 million, respectively.

•Adjusted Free Cash Flow* was $5.2 million.

1

Current Trends

Domestic system-wide same-store sales** sequentially improved on a monthly basis during the first quarter ended March 31, 2021, compared to the equivalent fiscal periods in 2019. This is due to expanding vaccine deployment which has led to the easing of stay-at-home orders and capacity restrictions. As the number of Denny's restaurants operating with open dining rooms steadily improved to 98% of the domestic system, off-premise sales have remained strong.

Additionally, the Company began a phased rollout of its first virtual brand, The Burger Den, during the first quarter. In April 2021, the Burger Den rollout was substantially complete at over 1,100 domestic locations, and the Company began the phased rollout of its second virtual brand, The Meltdown. Transactions for these two virtual brands are highly incremental and leverage labor during underutilized dayparts.

Furthermore, subsequent to the end of the first quarter, the Company paid down an additional $15 million on its revolving credit facility bringing the outstanding balance as of April 30, 2021 to $200 million.

In an effort to provide greater transparency due to the COVID-19 pandemic, Denny's is providing the following tables that present monthly results for 2021 compared to the equivalent fiscal periods in 2019:

Domestic System-Wide Same-Store Sales** Compared to 2019 Fiscal Periods and Domestic Average Units for 2021 Fiscal Periods

	Domestic System-Wide Same-Store Sales**
	Fiscal Year 20211
	Jan	Feb	Mar	Apr 1
System	(31%)	(25%)	(9%)	(2%)
Open Dining Rooms	(15%)	(17%)	(5%)	(2%)
Closed Dining Rooms	(55%)	(40%)	(23%)	(7%)
24/7 Units	(20%)	(16%)	2%	11%
Limited Hour Units	(38%)	(32%)	(16%)	(11%)
	1.April results are preliminary.

	Domestic Average Units
	Fiscal Year 20211
	Jan	Feb	Mar	Apr 1
System	1,504	1,501	1,501	1,498
Open Dining Rooms	927	1,038	1,253	1,472
Closed Dining Rooms	531	422	228	15
24/7 Units	519	532	569	565
Limited Hour Units	939	928	912	922
Temporary Closures	46	41	20	11
	1.April results are preliminary.

2

Domestic Capacity Restrictions as of April 30, 20211:

% of Domestic System
75% Capacity or Social Distancing	39%
50% - 66% Capacity	29%
25% - 33% Capacity	9%
Off-Premise Only	1%
No Restrictions	22%
Temporarily Closed	<1%
Total	100%
1.Preliminary results.

First Quarter Results

Denny’s total operating revenue was $80.6 million compared to $96.7 million in the prior year quarter. Franchise and license revenue was $47.0 million compared to $54.4 million in the prior year quarter. Company restaurant sales were $33.6 million compared to $42.3 million in the prior year quarter. These changes were primarily due to the impact of the COVID-19 pandemic on sales and fewer equivalent units.

Franchise Operating Margin* was $23.2 million, or 49.5% of franchise and license revenue, compared to $25.2 million, or 46.4%, in the prior year quarter. This margin decrease was primarily due to the impact of the COVID-19 pandemic on sales and fewer equivalent units, partially offset by abatements and bad debt expense recorded in the prior year quarter.

Company Restaurant Operating Margin* was $3.4 million, or 10.1% of company restaurant sales, compared to $6.2 million, or 14.6%, in the prior year quarter. This change in margin was primarily due to the impact of the COVID-19 pandemic on sales and fewer equivalent units.

Total general and administrative expenses were $16.9 million, compared to $7.7 million in the prior year quarter. This change was primarily due to increases in share-based compensation expense, market valuation changes in the Company's deferred compensation plan liabilities, and performance-based incentive compensation compared to the prior year quarter. These increases were partially offset by a $0.9 million improvement in corporate administrative expenses related to previous reductions in personnel due to the COVID-19 pandemic and other cost savings initiatives.

Denny’s ended the quarter with $229.9 million of total debt outstanding, including $215.0 million of borrowings under its credit facility.

The provision for income taxes was $8.1 million, compared to $2.3 million in the prior year quarter, reflecting an effective tax rate of 25.9%. Approximately $0.4 million in cash taxes were paid during the quarter.

Net income was $23.2 million, or $0.35 per diluted share, compared to net income of $9.0 million, or $0.16 per diluted share, in the prior year quarter. Adjusted Net Income* per diluted share was $0.01 compared to Adjusted Net Income* per diluted share of $0.17 in the prior year quarter.

Adjusted Free Cash Flow* and Capital Allocation

Denny’s Adjusted Free Cash Flow* in the quarter was $5.2 million after investing $1.6 million in cash capital expenditures, including maintenance capital.

3

Business Outlook

Given the dynamic and evolving impact of the COVID-19 pandemic on the Company's operations and uncertainty about the timing and extent of an anticipated recovery, the Company cannot reasonably provide a business outlook for the fiscal year ending December 29, 2021 at this time.

*Please refer to the Reconciliation of Net Income and Net Cash Provided by Operating Activities to Non-GAAP Financial Measures, as well as the Reconciliation of Operating Income to Non-GAAP Financial Measures included in the following tables.

** Same-store sales include sales at company restaurants and non-consolidated franchised and licensed restaurants that were open during the comparable periods noted. Total operating revenue is limited to company restaurant sales and royalties, advertising revenue, fees and occupancy revenue from non-consolidated franchised and licensed restaurants. Accordingly, domestic franchise same-store sales and domestic system-wide same-store sales should be considered as a supplement to, not a substitute for, the Company's results as reported under GAAP.

Conference Call and Webcast Information

Denny’s will provide further commentary on the results for the first quarter ended March 31, 2021 on its quarterly investor conference call today, Tuesday, May 4, 2021 at 4:30 p.m. Eastern Time. Interested parties are invited to listen to a live broadcast of the conference call accessible through the investor relations section of Denny’s website at investor.dennys.com.

About Denny’s

Denny's Corporation is the franchisor and operator of one of America's largest franchised full-service restaurant chains, based on the number of restaurants. As of March 31, 2021, Denny’s had 1,649 franchised, licensed, and company restaurants around the world including 148 restaurants in Canada, Puerto Rico, Mexico, the Philippines, New Zealand, Honduras, the United Arab Emirates, Costa Rica, Guam, Guatemala, El Salvador, Indonesia, and the United Kingdom. For further information on Denny's, including news releases, links to SEC filings, and other financial information, please visit the Denny's investor relations website at investor.dennys.com.

4

Cautionary Language Regarding Forward-Looking Statements

The Company urges caution in considering its current trends and any outlook on earnings disclosed in this press release. In addition, certain matters discussed in this release may constitute forward-looking statements. These forward-looking statements, which reflect management's best judgment based on factors currently known, are intended to speak only as of the date such statements are made and involve risks, uncertainties, and other factors that may cause the actual performance of Denny’s Corporation, its subsidiaries, and underlying restaurants to be materially different from the performance indicated or implied by such statements. Words such as “expect”, “anticipate”, “believe”, “intend”, “plan”, “hope”, "will", and variations of such words and similar expressions are intended to identify such forward-looking statements. Except as may be required by law, the Company expressly disclaims any obligation to update these forward-looking statements to reflect events or circumstances after the date of this release or to reflect the occurrence of unanticipated events. Factors that could cause actual performance to differ materially from the performance indicated by these forward-looking statements include, among others: the rapidly evolving COVID-19 pandemic and related containment measures, including the potential for further operational disruption from government mandates affecting restaurants; economic, public health, social and political conditions that impact consumer confidence and spending with respect to social unrest and the COVID-19 pandemic; competitive pressures from within the restaurant industry; the level of success of the Company’s operating initiatives and advertising and promotional efforts; adverse publicity; health concerns arising from food-related pandemics, outbreaks of flu viruses or other diseases; changes in business strategy or development plans; terms and availability of capital; regional weather conditions; overall changes in the general economy (including with regard to energy costs), particularly at the retail level; political environment (including acts of war and terrorism); and other factors from time to time set forth in the Company’s SEC reports and other filings, including but not limited to the discussion in Management’s Discussion and Analysis and the risks identified in Item 1A. Risk Factors contained in the Company’s Annual Report on Form 10-K for the year ended December 30, 2020 (and in the Company’s subsequent Quarterly Reports on Form 10-Q and Current Reports on Form 8-K).

Investor Contact:

Curt Nichols

877-784-7167

Media Contact:

Hadas Streit, Allison+Partners

646-428-0629

5

DENNY’S CORPORATION
Condensed Consolidated Balance Sheets
(Unaudited)
(In thousands)				3/31/21		12/30/20
Assets
	Current assets
		Cash and cash equivalents		$	14,508	$	3,892
		Investments		2,064		2,272
		Receivables, net		20,821		21,349
		Assets held for sale		1,620		1,125
		Other current assets		14,721		20,028
			Total current assets	53,734		48,666
	Property, net			83,963		86,154
	Financing lease right-of-use assets, net			9,401		9,830
	Operating lease right-of-use assets, net			135,004		139,534
	Goodwill			36,884		36,884
	Intangible assets, net			51,226		51,559
	Deferred income taxes, net			18,052		23,210
	Other noncurrent assets, net			34,661		35,112
			Total assets	$	422,925	$	430,949
Liabilities
	Current liabilities
		Current finance lease liabilities		$	1,808	$	1,839
		Current operating lease liabilities		16,210		16,856
		Accounts payable		10,632		12,021
		Other current liabilities		47,169		46,462
			Total current liabilities	75,819		77,178
	Long-term liabilities
		Long-term debt		215,000		210,000
		Noncurrent finance lease liabilities		13,116		13,530
		Noncurrent operating lease liabilities		133,051		137,534
		Other		88,011		123,153
			Total long-term liabilities	449,178		484,217
			Total liabilities	524,997		561,395
Shareholders' deficit
		Common stock		641		640
		Paid-in capital		125,950		123,833
		Deficit		(171,333)		(194,514)
		Accumulated other comprehensive loss, net		(57,330)		(60,405)
			Total shareholders' deficit	(102,072)		(130,446)
			Total liabilities and shareholders' deficit	$	422,925	$	430,949
Debt Balances
(In thousands)				3/31/21		12/30/20
Credit facility revolver due 2022				$	215,000	$	210,000
Finance lease liabilities				14,924		15,369
	Total debt			$	229,924	$	225,369

6

DENNY’S CORPORATION
Condensed Consolidated Statements of Operations
(Unaudited)
			Quarter Ended
(In thousands, except per share amounts)			3/31/21		3/25/20
Revenue:
	Company restaurant sales		$	33,569	$	42,291
	Franchise and license revenue		47,007		54,404
		Total operating revenue	80,576		96,695
Costs of company restaurant sales, excluding depreciation and amortization			30,164		36,118
Costs of franchise and license revenue, excluding depreciation and amortization			23,758		29,170
General and administrative expenses			16,947		7,742
Depreciation and amortization			3,661		4,146
Operating (gains), losses and other charges, net			532		1,473
		Total operating costs and expenses, net	75,062		78,649
Operating income			5,514		18,046
Interest expense, net			4,277		3,951
Other nonoperating expense (income), net			(30,048)		2,763
Income before income taxes			31,285		11,332
Provision for income taxes			8,104		2,319
Net income			$	23,181	$	9,013
Basic net income per share			$	0.36	$	0.16
Diluted net income per share			$	0.35	$	0.16
Basic weighted average shares outstanding			65,251		56,300
Diluted weighted average shares outstanding			65,749		58,106
Comprehensive income (loss)			$	26,256	$	(23,659)
General and Administrative Expenses			Quarter Ended
(In thousands)			3/31/21		3/25/20
Corporate administrative expenses			$	10,872	$	11,781
Share-based compensation			3,472		(1,537)
Incentive compensation			2,086		14
Deferred compensation valuation adjustments			517		(2,516)
	Total general and administrative expenses		$	16,947	$	7,742

7

DENNY’S CORPORATION

Reconciliation of Net Income and Net Cash Provided by Operating Activities to Non-GAAP Financial Measures

(Unaudited)

The Company believes that, in addition to GAAP measures, certain non-GAAP financial measures are appropriate indicators to assist in the evaluation of operating performance and liquidity on a period-to-period basis. The Company uses Adjusted EBITDA, Adjusted Free Cash Flow, Adjusted Net Income and Adjusted Net Income Per Share internally as performance measures for planning purposes, including the preparation of annual operating budgets, and for compensation purposes, including incentive compensation for certain employees. Adjusted EBITDA is also used in the calculation of financial covenant ratios in accordance with the Company’s credit facility. Adjusted Free Cash Flow is also used as a non-GAAP liquidity measure by Management to assess the Company’s ability to generate cash and plan for future operating and capital actions. Management believes that the presentation of Adjusted EBITDA, Adjusted Net Income, Adjusted Net Income Per Share and Adjusted Free Cash Flow provide useful information to investors and analysts about the Company’s operating results, financial condition or cash flows. However, each of these non-GAAP financial measures should be considered as a supplement to, not a substitute for, operating income, net income, net cash provided by operating activities, or other financial performance and liquidity measures prepared in accordance with U.S. generally accepted accounting principles.

	Quarter Ended
(In thousands)		3/31/21		3/25/20
Net income		$	23,181	$	9,013
Provision for income taxes		8,104		2,319
Operating (gains), losses and other charges, net		532		1,473
Other nonoperating expense (income), net		(30,048)		2,763
Share-based compensation expense (benefit)		3,472		(1,537)
Deferred compensation plan valuation adjustments		517		(2,516)
Interest expense, net		4,277		3,951
Depreciation and amortization		3,661		4,146
Cash payments for restructuring charges and exit costs		(405)		(684)
Cash payments for share-based compensation		(1,496)		(3,211)
Adjusted EBITDA		$	11,795	$	15,717

8

DENNY’S CORPORATION
Reconciliation of Net Income and Net Cash Provided by Operating Activities to Non-GAAP Financial Measures
(Unaudited)
	Quarter Ended
(In thousands)		3/31/21		3/25/20
Net cash provided by operating activities		$	10,235	$	1,901
Capital expenditures		(1,583)		(2,818)
Cash payments for restructuring charges and exit costs		(405)		(684)
Cash payments for share-based compensation		(1,496)		(3,211)
Deferred compensation plan valuation adjustments		517		(2,516)
Other nonoperating expense (income), net		(30,048)		2,763
Gains (losses) on investments		(8)		116
Losses on termination of leases		(34)		(28)
Amortization of deferred financing costs		(344)		(152)
Gains on interest rate swap derivatives, net		29,733		—
Interest expense, net		4,277		3,951
Cash interest expense, net (1)		(4,586)		(3,720)
Deferred income tax (expense) benefit		(4,099)		2,577
Provision for income taxes		8,104		2,319
Income taxes paid, net		(421)		(224)
Changes in operating assets and liabilities
Receivables		(353)		(15,815)
Inventories		(13)		4
Other current assets		(5,294)		(4,111)
Other noncurrent assets		201		(1,578)
Operating lease assets and liabilities		604		18
Accounts payable		(1,820)		7,465
Accrued payroll		1,704		12,783
Accrued taxes		380		971
Other accrued liabilities		(1,195)		6,337
Other noncurrent liabilities		1,149		2,607
Adjusted Free Cash Flow		$	5,205	$	8,955

(1) Includes cash interest expense, net and cash payments of approximately $0.8 million for dedesignated interest rate swap derivatives for the quarter ended March 31, 2021.

9

DENNY’S CORPORATION
Reconciliation of Net Income and Net Cash Provided by Operating Activities to Non-GAAP Financial Measures
(Unaudited)
	Quarter Ended
(In thousands)		3/31/21		3/25/20
Adjusted EBITDA		$	11,795	$	15,717
Cash interest expense, net (1)		(4,586)		(3,720)
Cash paid for income taxes, net		(421)		(224)
Cash paid for capital expenditures		(1,583)		(2,818)
Adjusted Free Cash Flow		$	5,205	$	8,955
	Quarter Ended
(In thousands, except per share amounts)		3/31/21		3/25/20
Net income		$	23,181	$	9,013
Gains on interest rate swap derivatives, net		(29,733)		—
Gains on sales of assets and other, net		(942)		(1,070)
Impairment charges		—		2,181
Tax effect (2)		7,945		(228)
Adjusted Net Income		$	451	$	9,896
Diluted weighted average shares outstanding		65,749		58,106
Diluted Net Income Per Share		$	0.35	$	0.16
Adjustments Per Share		$	(0.34)	$	0.01
Adjusted Net Income Per Share		$	0.01	$	0.17

(1)	Includes cash interest expense, net and cash payments of approximately $0.8 million for dedesignated interest rate swap derivatives for the quarter ended March 31, 2021.
(2)	Tax adjustments for the quarter ended March 31, 2021 reflect an effective tax rate of 25.9%. Tax adjustments for the quarter ended March 25, 2020 are calculated using an effective tax rate of 20.5%.

10

DENNY’S CORPORATION

Reconciliation of Operating Income to Non-GAAP Financial Measures

(Unaudited)

The Company believes that, in addition to GAAP measures, certain other non-GAAP financial measures are appropriate indicators to assist in the evaluation of restaurant-level operating efficiency and performance of ongoing restaurant-level operations. The Company uses Restaurant-level Operating Margin, Company Restaurant Operating Margin and Franchise Operating Margin internally as performance measures for planning purposes, including the preparation of annual operating budgets, and these three non-GAAP measures are used to evaluate operating effectiveness.

The Company defines Restaurant-level Operating Margin as operating income excluding the following three items: general and administrative expenses, depreciation and amortization, and operating (gains), losses and other charges, net. Restaurant-level Operating Margin is presented as a percent of total operating revenue. The Company excludes general and administrative expenses, which include primarily non-restaurant-level costs associated with support of company and franchised restaurants and other activities at their corporate office. The Company excludes depreciation and amortization expense, substantially all of which is related to company restaurant-level assets, because such expenses represent historical sunk costs which do not reflect current cash outlays for the restaurants. The Company excludes special items, included within operating (gains), losses and other charges, net, to provide investors with a clearer perspective of its ongoing operating performance and a more relevant comparison to prior period results.

Restaurant-level Operating Margin is the total of Company Restaurant Operating Margin and Franchise Operating Margin. The Company defines Company Restaurant Operating Margin as company restaurant sales less costs of company restaurant sales (which include product costs, company restaurant level payroll and benefits, occupancy costs, and other operating costs including utilities, repairs and maintenance, marketing and other expenses) and presents it as a percent of company restaurant sales. The Company defines Franchise Operating Margin as franchise and license revenue (which includes franchise royalties and other non-food and beverage revenue streams such as initial franchise fees, advertising revenue and occupancy revenue) less costs of franchise and license revenue and presents it as a percent of franchise and license revenue.

These non-GAAP financial measures provide a meaningful comparison between periods and enable investors to focus on the performance of restaurant-level operations by excluding revenues and costs unrelated to food and beverage sales in addition to corporate general and administrative expense, depreciation and amortization, and operating (gains), losses and other charges, net. However, each of these non-GAAP financial measures should be considered as a supplement to, not a substitute for, operating income, net income or other financial performance measures prepared in accordance with U.S. generally accepted accounting principles. Restaurant-level Operating Margin, Company Restaurant Operating Margin and Franchise Operating Margin do not accrue directly to the benefit of shareholders because of the aforementioned excluded items, and are not indicative of the overall results for the Company.

	Quarter Ended
(In thousands)		3/31/21		3/25/20
Operating income		$	5,514	$	18,046
General and administrative expenses		16,947		7,742
Depreciation and amortization		3,661		4,146
Operating (gains), losses and other charges, net		532		1,473
Restaurant-level Operating Margin		$	26,654	$	31,407
Restaurant-level Operating Margin consists of:
Company Restaurant Operating Margin (1)		$	3,405	$	6,173
Franchise Operating Margin (2)		23,249		25,234
Restaurant-level Operating Margin		$	26,654	$	31,407

(1)	Company Restaurant Operating Margin is calculated as operating income plus general and administrative expenses; depreciation and amortization; operating (gains), losses and other charges, net; and costs of franchise and license revenue; less franchise and license revenue.
(2)	Franchise Operating Margin is calculated as operating income plus general and administrative expenses; depreciation and amortization; operating (gains), losses and other charges, net; and costs of company restaurant sales; less company restaurant sales.

11

DENNY’S CORPORATION
Operating Margins
(Unaudited)
				Quarter Ended
(In thousands)				3/31/21				3/25/20
Company restaurant operations: (1)
	Company restaurant sales			$	33,569	100.0	%	$	42,291	100.0	%
	Costs of company restaurant sales:
		Product costs		8,272		24.6	%	10,130		24.0	%
		Payroll and benefits		12,965		38.6	%	17,106		40.4	%
		Occupancy		2,850		8.5	%	3,163		7.5	%
		Other operating costs:
			Utilities	1,225		3.6	%	1,436		3.4	%
			Repairs and maintenance	533		1.6	%	789		1.9	%
			Marketing	967		2.9	%	1,119		2.6	%
			Other direct costs	3,352		10.0	%	2,375		5.6	%
	Total costs of company restaurant sales			$	30,164	89.9	%	$	36,118	85.4	%
	Company restaurant operating margin (non-GAAP) (2)			$	3,405	10.1	%	$	6,173	14.6	%
Franchise operations: (3)
	Franchise and license revenue:
	Royalties			$	20,844	44.4	%	$	23,847	43.8	%
	Advertising revenue			14,111		30.0	%	17,526		32.2	%
	Initial and other fees			1,838		3.9	%	1,697		3.1	%
	Occupancy revenue			10,214		21.7	%	11,334		20.8	%
	Total franchise and license revenue			$	47,007	100.0	%	$	54,404	100.0	%
	Costs of franchise and license revenue:
	Advertising costs			$	14,111	30.0	%	$	17,526	32.2	%
	Occupancy costs			6,539		13.9	%	7,409		13.6	%
	Other direct costs			3,108		6.6	%	4,235		7.8	%
	Total costs of franchise and license revenue			$	23,758	50.5	%	$	29,170	53.6	%
	Franchise operating margin (non-GAAP) (2)			$	23,249	49.5	%	$	25,234	46.4	%
Total operating revenue (4)				$	80,576	100.0	%	$	96,695	100.0	%
Total costs of operating revenue (4)				53,922		66.9	%	65,288		67.5	%
Restaurant-level operating margin (non-GAAP) (4)(2)				$	26,654	33.1	%	$	31,407	32.5	%
Other operating expenses: (4)(2)
	General and administrative expenses			$	16,947	21.0	%	$	7,742	8.0	%
	Depreciation and amortization			3,661		4.5	%	4,146		4.3	%
	Operating (gains), losses and other charges, net			532		0.7	%	1,473		1.5	%
	Total other operating expenses			$	21,140	26.2	%	$	13,361	13.8	%
Operating income (4)				$	5,514	6.8	%	$	18,046	18.7	%
(1)		As a percentage of company restaurant sales.
(2)		Other operating expenses such as general and administrative expenses and depreciation and amortization relate to both company and franchise operations and are not allocated to costs of company restaurant sales and costs of franchise and license revenue. As such, operating margin is considered a non-GAAP financial measure. Operating margin should be considered as a supplement to, not as a substitute for, operating income, net income or other financial measures prepared in accordance with U.S. generally accepted accounting principles.
(3)		As a percentage of franchise and license revenue.
(4)		As a percentage of total operating revenue.

12

DENNY’S CORPORATION
Statistical Data
(Unaudited)
Changes in Same-Store Sales (1)			Quarter Ended
(decrease vs. 2019)			3/31/21
	Company Restaurants		(23.9)		%
	Domestic Franchised Restaurants		(19.6)		%
	Domestic System-wide Restaurants		(20.0)		%
Changes in Same-Store Sales (1)			Quarter Ended
(decrease vs. prior year)			3/31/21			3/25/20
	Company Restaurants		(9.4)		%	(9.4)		%
	Domestic Franchised Restaurants		(9.7)		%	(6.0)		%
	Domestic System-wide Restaurants		(9.7)		%	(6.3)		%
Average Unit Sales			Quarter Ended
(In thousands)			3/31/21			3/25/20
	Company Restaurants		$	523		$	627
	Franchised Restaurants		$	326		$	384
						Franchised
Restaurant Unit Activity			Company			& Licensed			Total
Ending Units December 30, 2020			65			1,585			1,650
	Units Opened		—			3			3
	Units Closed		—			(4)			(4)
		Net Change	—			(1)			(1)
Ending Units March 31, 2021			65			1,584			1,649
Equivalent Units
	Year-to-Date 2021		64			1,583			1,647
	Year-to-Date 2020		67			1,631			1,698
		Net Change	(3)			(48)			(51)
(1)		Same-store sales include sales at company restaurants and non-consolidated franchised and licensed restaurants that were open during the comparable periods noted. Total operating revenue is limited to company restaurant sales and royalties, advertising revenue, fees and occupancy revenue from non-consolidated franchised and licensed restaurants. Accordingly, domestic franchise same-store sales and domestic system-wide same-store sales should be considered as a supplement to, not a substitute for, the Company's results as reported under GAAP.

13