EX-99.1 2 d248503dex991.htm PRESS RELEASE Press Release

Exhibit 99.1

LOGO

Dunkin’ Brands Reports Third Quarter 2011 Results

Adjusted net income increases approximately 32 percent year-over-year

CANTON, Mass. (Nov. 1, 2011) – Dunkin’ Brands Group, Inc. (Nasdaq: DNKN), the parent company of Dunkin’ Donuts (DD) and Baskin-Robbins (BR), today reported results for the quarter ended September 24, 2011. “As a result of our successful product innovation, powerful marketing, and an intense focus on guest satisfaction and operational execution, we delivered robust third quarter results,” said Nigel Travis, Chief Executive Officer, Dunkin’ Brands Group, Inc. and President, Dunkin’ Donuts. “Our strong increases in systemwide sales and consolidated U.S. comparable store sales, which included positive growth for both Dunkin’ Donuts and Baskin-Robbins, reflect the strength of our overall business and underscore the opportunity we have to accelerate our profitable growth in the U.S. and around the world.”

Financial Highlights

 

($ in millions, except percentages and per share data)    Quarter 3      Increase (Decrease)  
     2011      2010      $/#      %  

Systemwide Sales Growth

     8.9%         6.6%         

Consolidated U.S. Comparable Store Sales Growth

     5.6%         1.8%         

DD U.S. Comparable Store Sales Growth

     6.0%         2.7%         

BR U.S. Comparable Store Sales Growth

     1.7%         (5.8)%         

Consolidated Net POD Development

     98         214         (116)         (54.2)%   

DD Global PODs at period end

     9,900         9,673         227         2.3%   

BR Global PODs at period end

     6,625         6,374         251         3.9%   

Consolidated Global PODs at period end

     16,525         16,047         478         3.0%   

Revenues

   $ 163.5       $ 149.5       $ 14.0         9.3%   

Operating Income

     54.1         54.6         (0.5)         (0.8)%   

Adjusted Operating Income (1)

     75.9         62.6         13.3         21.3%   

Net Income

     7.4         18.8         (11.4)         (60.7)%   

Adjusted Net Income (1)

     31.3         23.7         7.7         32.5%   

Earnings (Loss) per Share – Basic and Diluted:

           

Class L

   $ 4.46       $ 1.25       $ 3.21         256.8%   

Common

     (1.01)         (0.24)         (0.77)         (320.8)%   

Diluted Adjusted Earnings per Pro Forma Common Share (1)

     0.28         0.24         0.04         16.7%   


(amounts and percentages may not recalculate due to rounding)

 

(1) Adjusted operating income and adjusted net income are non-GAAP measures reflecting operating income and net income, determined in accordance with GAAP, further adjusted for amortization of intangible assets, impairment charges, and Sponsor management agreement termination fee, and in the case of adjusted net income, loss on debt extinguishment and refinancing charges, net of the tax impact of such adjustments. Diluted adjusted earnings per pro forma common share is a non-GAAP measure, calculated using adjusted net income, and gives effect to the conversion of Class L common stock as if the conversion were completed at the beginning of the respective fiscal period. Please refer to “Non-GAAP Measures and Statistical Data,” “Dunkin’ Brands Group, Inc. Non-GAAP Reconciliations,” and “Dunkin’ Brands Group, Inc. Diluted Adjusted Earnings per Pro Forma Common Share” for further detail.

Consolidated Key Highlights

Third quarter 2011 financial highlights included:

 

   

Global systemwide sales increased 8.9 percent over the third quarter of 2010, primarily attributable to systemwide sales growth of 8.3 percent for Dunkin’ Donuts U.S., as well as a 13.0 percent year-over year increase for Baskin-Robbins International sales and a 13.7 percent year-over-year increase for Dunkin’ Donuts International sales.

 

   

Dunkin’ Donuts U.S comparable store sales (which includes stores open 54 weeks or more) increased 6.0 percent, driven by an increase in ticket and traffic, while Baskin-Robbins U.S. comparable store sales increased 1.7 percent. As a result, consolidated U.S. comparable store sales increased 5.6 percent.

 

   

Dunkin’ Brands’ franchisees and licensees opened 98 net new Dunkin’ Donuts and Baskin-Robbins locations on a global basis during the quarter and 332 net new locations, including one company-owned store, during the first nine months of 2011, increasing Dunkin’ Brands total points of distribution to 16,525. The Company expects franchisees to open more than 600 net new restaurants for the year on a global basis.

 

   

Revenues grew by more than 9 percent, to $163.5 million, for the third quarter of 2011 compared to the same period in 2010, primarily as a result of increased franchisee fees and royalty income.

 

   

Operating income of $54.1 million for the third quarter remained relatively flat with the prior year, decreasing 0.8 percent, primarily due to one-time expenses of $14.7 million incurred in connection with the Company’s initial public offering (IPO).

 

   

Adjusted operating income was $75.9 million, a 21.3 percent increase over the same time last year. Adjusted operating income margin was 46.4 percent, representing a 450 basis


 

point improvement over the same period last year, as a result of strong revenues and flat expenses.

 

   

Net income was $7.4 million, a decrease of 60.7 percent compared to the third quarter of 2010, due to one-time expenses incurred in connection with the Company’s IPO and related retirement of $375 million of senior notes.

 

   

Adjusted net income for the quarter grew to $31.3 million, a 32.5 percent increase compared to the third quarter of 2010, as a result of an increase in adjusted operating income and lower interest expense.

 

   

Diluted adjusted earnings per pro forma common share was $0.28, an increase of 17 percent over the third quarter of 2010.

“Our performance for the quarter gives us confidence in our ability to achieve our longer term growth targets,” said Neil Moses, Dunkin’ Brands Group, Inc. Chief Financial Officer. “We believe these results demonstrate the opportunity that lies ahead for us and underscore the power of our nearly all-franchised business model with its high operating margins, low capital expenditure requirements and strong free cash flow.”

###

Conference Call

As previously announced, Dunkin’ Brands will be holding a conference call today at 8:00 am ET hosted by Chief Executive Officer, Nigel Travis, and Chief Financial Officer, Neil Moses. The dial-in number is (866) 393-1607 or (914) 495-8556, conference number 16955214. Dunkin’ Brands will broadcast the conference call live over the Internet at http://investor.dunkinbrands.com. A replay of the conference call will be available on the Company’s website at http://investor.dunkinbrands.com.

The Company’s consolidated statements of operations, condensed consolidated balance sheets, condensed consolidated statements of cash flows and other additional information have been provided with this press release. This information should be reviewed in conjunction with this press release.

Forward-Looking Statements

Certain statements contained herein are not based on historical fact and are “forward-looking statements” within the meaning of the applicable securities laws and regulations. Generally, these statements can be identified by the use of words such as “anticipate,” “believe,” “could,” “estimate,” “expect,” “feel,” “forecast,” “intend,” “may,” “plan,” “potential,” “project,” “should,” “would,” and similar expressions intended to identify forward-looking statements, although not all forward-looking statements contain these identifying words. These forward-looking statements include all matters that are not historical facts. By their nature, forward-looking statements involve risks and uncertainties because they relate to events and depend on circumstances that may or may not occur in the future. These risk and uncertainties include,


but are not limited to: the ongoing level of profitability of franchisees and licensees; changes in working relationship with our franchisees and licensees and the actions of our franchisees and licensees; our master franchisees’ relationships with sub-franchisees; the strength of our brand in the markets in which we compete; changes in competition within the quick service restaurant segment of the food industry; changes in consumer behavior resulting from changes in technologies or alternative methods of delivery; economic and political conditions in the countries where we operate; our substantial indebtedness; our ability to protect our intellectual property rights; consumer preferences, spending patterns and demographic trends; the success of our growth strategy and international development; changes in commodity and food prices, particularly coffee, dairy products and sugar, and the other operating costs; shortages of coffee; failure of our network and information technology systems; interruptions or shortages in the supply of products to our franchisees and licensees; inability to recover our capital costs; changes in political, legal, economic or other factors in international markets; termination of a master franchise agreement or contracts with the U.S. military; currency exchange rates; the impact of food borne-illness or food safety issues or adverse public or medial opinions regarding the health effects of consuming our products; our ability to collect royalty payments from our franchisees and licensees; uncertainties relating to litigation; changes in regulatory requirements to our and our franchisees and licensees ability to comply with current or future regulatory requirements; review and audit of certain of our tax returns; the ability of our franchisees and licensees to open new restaurants and keep existing restaurants in operation; our ability to retain key personnel; any inability to protect consumer credit card data and catastrophic events.

Forward-looking statements reflect management’s analysis as of the date of this press release. Important factors that could cause actual results to differ materially from our expectations are more fully described in our other filings with the Securities and Exchange Commission, including under the section headed “Risk Factors” in our prospectus filed with the Securities and Exchange Commission on July 27, 2011. Except as required by applicable law, we do not undertake to publicly update or revise any of these forward-looking statements, whether as a result of new information, future events or otherwise.

Non-GAAP Measures and Statistical Data

In addition to the results provided in accordance with U.S. generally accepted accounting principles (“GAAP”) throughout this document, the Company has provided non-GAAP measurements, adjusted operating income, adjusted operating income margin, adjusted net income, and diluted adjusted earnings per pro forma common share, which present operating results on a basis adjusted for certain items. The Company uses these non-GAAP measures as key performance measures for the purpose of evaluating performance internally. We also believe these non-GAAP measures provide our investors with useful information regarding our historical operating results. These non-GAAP measurements are not intended to replace the presentation of our financial results in accordance with GAAP. Use of the term adjusted operating income, adjusted operating income margin, adjusted net income, and diluted adjusted earnings per pro forma common share may differ from similar measures reported by other companies. Adjusted operating income, adjusted operating income margin, and adjusted net income are reconciled from the


respective measures determined under GAAP in the attached table “Dunkin’ Brands Group, Inc. Non-GAAP Reconciliations.”

On August 1, 2011, the Company completed an initial public offering in which 22,250,000 shares of common stock were sold at an initial public offering price of $19.00 per share. Immediately prior to the offering, each share of the Company’s Class L common stock converted into 2.4338 shares of common stock. The number of common shares used in the calculations of diluted adjusted earnings per pro forma common share for the three and nine months ended September 24, 2011 and September 25, 2010 give effect to the conversion of all outstanding shares of Class L common stock at the conversion factor of 2.4338 common shares for each Class L share, as if the conversion was completed at the beginning of the respective fiscal period. The calculations of diluted adjusted earnings per pro forma common share also include the dilutive effect of common restricted shares and stock options, using the treasury stock method. Shares sold in the offering are included in the diluted adjusted earnings per pro forma common share calculations beginning on the date that such shares were actually issued. Diluted adjusted earnings per pro forma common share is calculated using adjusted net income, as defined above. See the attached table “Dunkin’ Brands Group, Inc. Diluted Adjusted Earnings per Pro Forma Common Share” for further detail.

Additionally, the Company has included metrics such as franchisee-reported sales, system-wide sales growth, and comparable store sales growth, which are commonly used statistical measures in the quick-service restaurant industry and are important to understanding Company performance.

Franchisee-reported sales include sales at franchisee restaurants, including joint ventures. The Company uses “System-wide sales growth” to refer to the percentage change in sales at both franchisee- and company-owned restaurants from the comparable period of the prior year. Changes in system-wide sales are driven by changes in average comparable store sales and changes in the number of restaurants.

The Company uses “Consolidated US comparable store sales,” “DD domestic comparable store sales” and “BR domestic comparable store sales,” which are calculated by including only sales from franchisee- and company-owned restaurants that have been open at least 54 weeks and that have reported sales in the current and comparable prior year week.

About Dunkin’ Brands Group, Inc.

With more than 16,500 points of distribution in 56 countries worldwide, Dunkin’ Brands Group, Inc. (Nasdaq: DNKN), is one of the world’s leading franchisors of quick service restaurants (QSR) serving hot and cold coffee and baked goods, as well as hardserve ice cream. At the end of 2010, Dunkin’ Brands’ nearly 100 percent franchised business model included 9,760 Dunkin’ Donuts restaurants and 6,433 Baskin-Robbins restaurants, and the company had system-wide sales of approximately $7.7 billion. Dunkin’ Brands Group, Inc. is headquartered in Canton, Mass. The Company’s website is located at www.dunkinbrands.com.

Contact(s):


Paul Carbone (Investors)    Michelle King (Media)
Vice President, Strategy & Finance    Director, Global Media Relations
Dunkin’ Brands, Inc.    Dunkin’ Brands, Inc.
investor.relations@dunkinbrands.com    michelle.king@dunkinbrands.com
781-737-3200    781-737-5200


SEGMENT RESULTS

 

0000000... 0000000... 0000000... 0000000...
        Three months ended        Increase (Decrease)  

Dunkin’ Donuts U.S.

     September 24,
2011
       September 25,
2011
       $        %  
       ($ in millions)                                       

Systemwide sales growth

                      8.3%   

Franchisee reported sales

     $ 1,501.4         $ 1,383.5         $ 117.8           8.5%   

Revenues

     $ 113.9         $ 100.5         $ 13.4           13.4%   

Segment profit

     $ 89.0         $ 72.3         $ 16.7           23.0%   

Points of distribution

       6,895           6,698           197           2.9%   

Gross openings

       91           81           10           12.3%   

Net openings

       57           57           —             —  %   

 

00000000. 00000000. 00000000. 00000000.
        Three months ended        Increase (Decrease)  

Dunkin’ Donuts International

     September 24,
2011
       September 25,
2011
       $        %  
       ($ in millions)                                       

Systemwide sales

                      13.7%   

Franchisee reported sales

     $ 161.5         $ 142.0         $ 19.5           13.7%   

Revenues

     $ 3.7         $ 3.6         $ 0.1           3.3%   

Segment profit

     $ 2.5         $ 3.7         $ (1.2)           (32.5)%   

Points of distribution

       3,005           2,975           30           1.0%   

Gross openings

       70           169           (99)           (58.6)%   

Net openings (closings)

       (24)           92           (116)           (126.1)%   

 

00000000 00000000 00000000 00000000
        Three months ended        Increase (Decrease)  

Baskin Robbins U.S.

     September 24,
2011
       September 25,
2011
       $        %  
       ($ in millions)                                       

Systemwide sales

                      (0.1)%   

Franchisee reported sales

     $ 148.1         $ 148.3         $ (0.2)           (0.1)%   

Revenues

     $ 12.0         $ 12.3         $ (0.3)           (2.5)%   

Segment profit

     $ 7.0         $ 8.8         $ (1.8)           (20.5)%   

Points of distribution

       2,492           2,558           (66)           (2.6)%   

Gross openings

       12           16           (4)           (25.0)%   

Net closings

       (18)           (14)           (4)           28.6%   

 

00000000 00000000 00000000 00000000
        Three months ended        Increase (Decrease)  

Baskin Robbins International

     September 24,
2011
       September 25,
2011
       $        %  
       ($ in millions)                                       

Systemwide sales

                      13.0%   

Franchisee reported sales

     $ 390.7         $ 345.9         $ 44.8           13.0%   

Revenues

     $ 28.1         $ 25.3         $ 2.8           11.1%   

Segment profit

     $ 14.5         $ 13.9         $ 0.5           3.8%   

Points of distribution

       4,133           3,816           317           8.3%   

Gross openings

       126           116           10           8.6%   

Net openings

       83           79           4           5.1%   


DUNKIN’ BRANDS GROUP, INC. AND SUBSIDIARIES

Consolidated Statements of Operations

(In thousands)

(Unaudited)

 

     Three months ended     Nine months ended  
     September 24,
2011
    September 25,
2010
    September 24,
2011
    September 25,
2010
 
           (As Adjusted)           (As Adjusted)  

Revenues:

        

Franchise fees and royalty income

   $ 104,562       92,125       288,660       263,020  

Rental income

     23,676       23,375       69,950       69,807  

Sales of ice cream products

     25,591       23,415       73,532       65,116  

Other revenues

     9,679       10,616       27,551       29,416  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

     163,508       149,531       459,693       427,359  
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating costs and expenses:

        

Occupancy expenses—franchised restaurants

     13,073       12,657       38,278       39,147  

Cost of ice cream products

     18,975       16,419       52,795       44,568  

General and administrative expenses, net

     71,465       59,220       179,408       163,083  

Depreciation

     6,128       6,211       18,350       19,159  

Amortization of other intangible assets

     7,001       7,762       21,106       25,315  

Impairment charges

     163       265       1,220       2,955  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating costs and expenses

     116,805       102,534       311,157       294,227  

Equity in net income of joint ventures

     7,409       7,577       12,206       16,013  
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     54,112       54,574       160,742       149,145  
  

 

 

   

 

 

   

 

 

   

 

 

 

Other income (expense):

        

Interest income

     138       37       403       123  

Interest expense

     (24,065     (25,648     (86,905     (80,721

Loss on debt extinguishment and refinancing transactions

     (18,050     —          (34,222     (3,693

Other gains, net

     (423     (4     (11     (33
  

 

 

   

 

 

   

 

 

   

 

 

 

Total other expense

     (42,400     (25,615     (120,735     (84,324
  

 

 

   

 

 

   

 

 

   

 

 

 

Income before income taxes

     11,712       28,959       40,007       64,821  

Provision for income taxes

     4,300       10,117       17,156       22,704  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 7,412       18,842       22,851       42,117  
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings (loss) per share:

        

Class L – basic and diluted

   $ 4.46       1.25       6.14       3.69  

Common – basic and diluted

   $ (1.01     (0.24     (2.00     (1.02


DUNKIN’ BRANDS GROUP, INC. AND SUBSIDIARIES

Condensed Consolidated Balance Sheets

(In thousands)

(Unaudited)

 

     September 24,
2011
     December 25,
2010
 
Assets      

Current assets:

     

Cash and cash equivalents

   $ 181,849        134,100  

Accounts, notes, and other receivable, net

     46,768        79,943  

Other current assets

     61,010        70,334  
  

 

 

    

 

 

 

Total current assets

     289,627        284,377  

Property and equipment, net

     185,297        193,273  

Investments in joint ventures

     181,280        169,276  

Goodwill and other intangible assets, net

     2,402,994        2,424,312  

Other assets

     70,247        76,050  
  

 

 

    

 

 

 

Total assets

   $ 3,129,445        3,147,288  
  

 

 

    

 

 

 
Liabilities, Common Stock, and Stockholders’ Equity (Deficit)      

Current liabilities:

     

Current portion of long-term debt

   $ 14,965        12,500  

Accounts payable

     12,598        9,822  

Other current liabilities

     207,089        258,233  
  

 

 

    

 

 

 

Total current liabilities

     234,652        280,555  
  

 

 

    

 

 

 

Long-term debt, net

     1,472,359        1,847,016  

Deferred income taxes, net

     563,703        586,337  

Other long-term liabilities

     125,494        127,139  
  

 

 

    

 

 

 

Total long-term liabilities

     2,161,556        2,560,492  
  

 

 

    

 

 

 

Common stock, Class L

     —           840,582  

Stockholders’ equity (deficit):

     

Total stockholders’ equity (deficit)

     733,237        (534,341
  

 

 

    

 

 

 

Total liabilities, common stock, and stockholders’ equity (deficit)

   $ 3,129,445        3,147,288  
  

 

 

    

 

 

 


DUNKIN’ BRANDS GROUP, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Cash Flows

(In thousands)

(Unaudited)

 

     Nine months ended  
     September 24,
2011
    September 25,
2010
 

Cash flows from operating activities:

    

Net income

   $ 22,851       42,117  

Adjustments to reconcile net income to net cash provided by operating activities:

    

Depreciation and amortization

     39,456       44,474  

Loss on debt extinguishment and refinancing transactions

     34,222       3,693  

Deferred income taxes

     488       (7,001

Equity in net income of joint ventures

     (12,206     (16,013

Dividends received from joint ventures

     7,362       6,603  

Other non-cash adjustments, net

     6,837       8,034  

Change in operating assets and liabilities:

    

Restricted cash

     —          18,161  

Accounts, notes, and other receivables, net

     32,047       21,334  

Other current liabilities

     (48,420     (38,503

Liabilities of advertising funds, net

     (1,645     1,568  

Other, net

     (9,951     7,733  
  

 

 

   

 

 

 

Net cash provided by operating activities

     71,041       92,200  
  

 

 

   

 

 

 

Cash flows from investing activities:

    

Additions to property and equipment

     (12,800     (11,109

Other, net

     2,115       —     
  

 

 

   

 

 

 

Net cash used in investing activities

     (10,685     (11,109
  

 

 

   

 

 

 

Cash flows from financing activities:

    

Repayment of long-term debt, net

     (385,366     (100,765

Payment of deferred financing and other debt-related costs

     (20,087     —     

Proceeds from issuance of common stock, net

     393,304       895  

Repurchases of common stock

     (286     (3,890

Change in restricted cash

     177       548  

Other, net

     26       (199
  

 

 

   

 

 

 

Net cash used in financing activities

     (12,232     (103,411
  

 

 

   

 

 

 

Effect of exchange rates on cash and cash equivalents

     (375     34  
  

 

 

   

 

 

 

Increase (decrease) in cash and cash equivalents

     47,749       (22,286

Cash and cash equivalents, beginning of period

     134,100       53,210  
  

 

 

   

 

 

 

Cash and cash equivalents, end of period

   $ 181,849       30,924  
  

 

 

   

 

 

 


DUNKIN’ BRANDS GROUP, INC.

Non-GAAP Reconciliations

(In thousands)

 

     Three months ended      Nine months ended  
     September 24,
2011
     September 25,
2010
     September 24,
2011
     September 25,
2010
 

Operating income

   $ 54,112      $ 54,574      $ 160,742      $ 149,145  

Adjustments:

           

Sponsor termination fee

     14,671        —           14,671        —     

Amortization of other intangible assets

     7,001        7,762        21,106        25,315  

Impairment charges

     163        265        1,220        2,955  
  

 

 

    

 

 

    

 

 

    

 

 

 

Adjusted operating income

   $ 75,947      $ 62,601      $ 197,739      $ 177,415  
  

 

 

    

 

 

    

 

 

    

 

 

 

Operating income margin

     33.1%         36.5%         35.0%         34.9%   

Adjustments:

           

Sponsor termination fee

     8.9%         0.0%         3.2%         0.0%   

Amortization of other intangible assets

     4.3%         5.2%         4.6%         5.9%   

Impairment charges

     0.1%         0.2%         0.2%         0.7%   
  

 

 

    

 

 

    

 

 

    

 

 

 

Adjusted operating income margin

     46.4%         41.9%         43.0%         41.5%   
  

 

 

    

 

 

    

 

 

    

 

 

 

Net income

   $ 7,412      $ 18,842      $ 22,851      $ 42,117  

Adjustments:

           

Sponsor termination fee

     14,671        —           14,671        —     

Amortization of other intangible assets

     7,001        7,762        21,106        25,315  

Impairment charges

     163        265        1,220        2,955  

Loss on debt extinguishment and refinancing transactions

     18,050        —           34,222        3,693  

Tax impact of adjustments (a)

     (15,954)         (3,211)         (28,488)         (12,785)   
  

 

 

    

 

 

    

 

 

    

 

 

 

Adjusted net income

   $ 31,343      $ 23,658      $ 65,582      $ 61,295  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(a) 

Tax impact of adjustments calculated at a 40% effective tax rate for each period presented.

 


DUNKIN’ BRANDS GROUP, INC.

Diluted Adjusted Earnings per Pro Forma Common Share

 

     Three months ended      Nine months ended  
     September 24,
2011
    September 25,
2010
     September 24,
2011
    September 25,
2010
 

Adjusted net income (in thousands)

   $ 31,343      $ 23,658       $ 65,582      $ 61,295   

Pro forma weighted average number of common shares – diluted:

         

Weighted average number of Class L shares over period in which Class L shares were outstanding (1)

     22,866,379        22,802,457         22,845,378        22,807,674   

Adjustment to weight Class L shares over respective fiscal period (1)

     (15,328,012     —           (5,104,722     —     
  

 

 

   

 

 

    

 

 

   

 

 

 

Weighted average number of Class L shares over respective fiscal period

     7,538,367        22,802,457         17,740,656        22,807,674   

Class L conversion factor

     2.4338        2.4338         2.4338        2.4338   
  

 

 

   

 

 

    

 

 

   

 

 

 

Weighted average number of converted Class L shares

     18,347,071        55,497,206         43,177,665        55,509,904   

Weighted average number of common shares

     93,529,128        41,323,438         58,807,271        41,288,341   
  

 

 

   

 

 

    

 

 

   

 

 

 

Pro forma weighted average number of common shares – basic

     111,876,199        96,820,644         101,984,936        96,798,245   

Incremental dilutive common shares (2)

     1,401,643        225,445         735,242        190,867   
  

 

 

   

 

 

    

 

 

   

 

 

 

Pro forma weighted average number of common shares – diluted

     113,277,842        97,046,089         102,720,178        96,989,112   
  

 

 

   

 

 

    

 

 

   

 

 

 

Diluted adjusted earnings per pro forma common share

   $ 0.28      $ 0.24       $ 0.64      $ 0.63   
  

 

 

   

 

 

    

 

 

   

 

 

 

 

(1) The weighted average number of Class L shares in the actual Class L earnings per share calculation for the three and nine months ended September 24, 2011 represents the weighted average from the beginning of the period up through the date of conversion of the Class L shares into common shares. As such, the pro forma weighted average number of common shares includes an adjustment to the weighted average number of Class L shares outstanding to reflect the length of time the Class L shares were outstanding prior to conversion relative to the respective three and nine month periods. The converted Class L shares are already included in the weighted average number of common shares outstanding for the period after their conversion.
(2) Represents the dilutive effect of restricted shares and stock options, using the treasury stock method.