Biggest changeThe following tables present Applebee's and IHOP net restaurant development activity over the past three years: Year Ended December 31, 2023 2022 2021 Applebee's Restaurant Development Activity Summary - beginning of period: Franchise 1,678 1,611 1,640 Company restaurants — 69 69 Total Applebee's restaurants, beginning of period 1,678 1,680 1,709 Domestic 1,569 1,578 1,598 International 109 102 111 Franchise restaurants opened: Domestic 3 4 5 International 7 12 1 Total franchise restaurants opened 10 16 6 Franchise restaurants closed: Domestic (36) (13) (25) International (10) (5) (10) Total franchise restaurants closed (46) (18) (35) Net franchise restaurant reduction (36) (2) (29) Refranchised from Company restaurants — 69 — Net franchise restaurant additions/(reductions) (36) 67 (29) Summary - end of period: Franchise 1,642 1,678 1,611 Company restaurants — — 69 Total Applebee's restaurants, end of period 1,642 1,678 1,680 Domestic 1,536 1,569 1,578 International 106 109 102 % Decrease in total Applebee's restaurants from prior year (2.1) % (0.1) % (1.7) % 37 Year Ended December 31, 2023 2022 2021 IHOP Restaurant Development Activity Summary - beginning of period: Franchise 1,625 1,595 1,611 Area license 156 156 158 Company — — 3 Total IHOP restaurants, beginning of period 1,781 1,751 1,772 Domestic 1,677 1,657 1,670 International 104 94 102 Franchise/area license restaurants opened: Domestic franchise 43 34 35 Domestic area license 3 3 2 International franchise 16 14 3 Total franchise/area license restaurants opened 62 51 40 Franchise/area license restaurants closed: Domestic franchise (25) (14) (47) Domestic area license (2) (3) (3) International franchise (2) (4) (10) International area license — — (1) Total franchise/area license restaurants closed (29) (21) (61) Net franchise/area license restaurant development (reduction) 33 30 (21) Refranchised from Company restaurants — — 4 Franchise restaurants reacquired by the Company — — (1) Net franchise/area license restaurant additions (reductions) 33 30 (18) Summary - end of period: Franchise 1,657 1,625 1,595 Area license 157 156 156 Company — — — Total IHOP restaurants, end of period 1,814 1,781 1,751 Domestic 1,696 1,677 1,657 International 118 104 94 % Increase (decrease) in total IHOP restaurants from prior year 1.9 % 1.7 % (1.2) % As of December 31, 2023, 44 franchise groups operated 131 Fuzzy's restaurants in 18 states within the United States and we had one company-owned restaurant in Texas, totaling 132 restaurants.
Biggest changeThe international development activity is included in the total activity for each brand cited above. 38 The following tables present Applebee's, IHOP and Fuzzy's net restaurant development activity over the past three years: Year Ended December 31, 2024 2023 2022 Applebee's Restaurant Development Activity Summary - beginning of period: Franchise 1,642 1,678 1,611 Company — — 69 Total Applebee's restaurants, beginning of period 1,642 1,678 1,680 Domestic 1,536 1,569 1,578 International 106 109 102 Franchise restaurants opened: Domestic — 3 4 International 17 7 12 Total franchise restaurants opened 17 10 16 Franchise restaurants permanently closed: Domestic (35) (36) (13) International (10) (10) (5) Total franchise restaurants permanently closed (45) (46) (18) Net franchise restaurant reduction (28) (36) (2) Refranchised from company restaurants 9 — 69 Net franchise restaurant (reduction)/addition (19) (36) 67 Franchise restaurants acquired by the Company (56) — — Net franchise restaurant (reductions)/additions (75) (36) 67 Summary - end of period: Franchise 1,567 1,642 1,678 Company restaurants (a) 47 — — Total Applebee's restaurants, end of period 1,614 1,642 1,678 Domestic 1,501 1,536 1,569 International 113 106 109 % Decrease in total Applebee's restaurants from prior year (1.7) % (2.1) % (0.1) % Year Ended December 31, 2024 2023 2022 IHOP Restaurant Development Activity Summary - beginning of period: Franchise 1,657 1,625 1,595 Area license 157 156 156 Company — — — Total IHOP restaurants, beginning of period 1,814 1,781 1,751 Domestic 1,696 1,677 1,657 International 118 104 94 Franchise/area license restaurants opened: Domestic franchise 29 43 34 39 Year Ended December 31, 2024 2023 2022 Domestic area license 1 3 3 International franchise 18 16 14 Total franchise/area license restaurants opened 48 62 51 Franchise/area license restaurants permanently closed: Domestic franchise (28) (25) (14) Domestic area license (4) (2) (3) International franchise (6) (2) (4) Total franchise/area license restaurants permanently closed (38) (29) (21) Net franchise/area license restaurant addition 10 33 30 Summary - end of period: Franchise 1,670 1,657 1,625 Area license 154 157 156 Company — — — Total IHOP restaurants, end of period 1,824 1,814 1,781 Domestic 1,694 1,696 1,677 International 130 118 104 % Increase in total IHOP restaurants from prior year 0.6 % 1.9 % 1.7 % Fuzzy's Restaurant Development Activity (b) Summary - beginning of period: Franchise 131 134 n/a Company 1 3 n/a Total Fuzzy's restaurants, beginning of period 132 137 n/a Franchise restaurants opened: Domestic 3 4 n/a Franchise restaurants permanently closed: Domestic (18) (9) n/a Net franchise restaurant reduction (15) (5) n/a Refranchised from Company restaurants — 2 n/a Net franchise restaurant reduction (15) (3) n/a Summary - end of period: Franchise 116 131 134 Company 1 1 3 Total Fuzzy's restaurants, end of period 117 132 137 Domestic 117 132 137 International — — — % Decrease in total Fuzzy's restaurants from prior year (11.4) % (3.6) % n/a (a) In November 2024, the Company acquired 56 Applebee's restaurants from franchisees and simultaneously refranchised nine to a different franchisee.
It is anticipated that any principal and interest on 46 the Credit Facility outstanding will be repaid in full on or prior to the quarterly payment date in June 2027, subject to two additional one-year extensions at the option of the Company upon the satisfaction of certain conditions. The letters of credit are used primarily to satisfy insurance-related collateral requirements.
It is anticipated that any principal and interest on the Credit Facility outstanding will be repaid in full on or prior to the quarterly payment date in June 2027, subject to two additional one-year extensions at the option of the Company upon the satisfaction of certain conditions. The letters of credit are used primarily to satisfy insurance-related collateral requirements.
The applicable interest rate for swingline advances and unreimbursed draws on outstanding letters of credit is a per annum base rate equal to the sum of (a) the greatest of (i) the prime rate in effect from time to time; (ii) the federal funds rate in effect from time to time plus 0.50%; and (iii) SOFR for a one-month tenor in effect at such time plus 0.50% plus (b) 2.00%.
The applicable interest rate for swingline advances and unreimbursed draws on outstanding letters of credit is a per annum base rate equal to the sum of (a) the greatest of (i) the prime rate in effect from time 48 to time; (ii) the federal funds rate in effect from time to time plus 0.50%; and (iii) SOFR for a one-month tenor in effect at such time plus 0.50% plus (b) 2.00%.
Changes in both domestic same-restaurant sales and in the number of Applebee's and IHOP restaurants will impact our reported retail sales that drive franchise royalty revenues and, where applicable, rental payments under leases that partially may be based on a percentage of their sales.
Changes in both domestic same-restaurant sales and in the number of Applebee's, IHOP and Fuzzy's restaurants will impact our reported retail sales that drive franchise royalty revenues and, where applicable, rental payments under leases that partially may be based on a percentage of their sales.
Domestic Same-Restaurant Sales Restaurant Data - System-wide Sales and Domestic Same-Restaurant Sales The following table sets forth for each of the past three years the number of Global Effective Restaurants in the Applebee’s and IHOP systems and information regarding the percentage change in sales at those restaurants compared to the same periods in the prior two years.
Domestic Same-Restaurant Sales Restaurant Data - System-wide Sales and Domestic Same-Restaurant Sales The following table sets forth for each of the past three years the number of Global Effective Restaurants in the Applebee’s, IHOP and Fuzzy's systems and information regarding the percentage change in sales at those restaurants compared to the same periods in the prior two years.
Future trends in system-wide sales are dependent to a significant extent on national, regional and local economic conditions, and, to a lesser extent, on global economic conditions, particularly those conditions affecting the demographics of the guests that frequently patronize our restaurants.
Future trends in system-wide sales are dependent to a significant extent on national, regional and local economic conditions, and, to a lesser extent, on global economic conditions, particularly those conditions affecting the demographics of the guests that frequently patronize our 51 restaurants.
We review our tax positions quarterly and adjust the balances as new information becomes available. We recognize deferred tax assets and liabilities using the enacted tax rates for the effect of temporary differences between the financial reporting basis and the tax basis of recorded assets and liabilities.
We review our tax positions quarterly and adjust the balances as new information becomes available. 52 We recognize deferred tax assets and liabilities using the enacted tax rates for the effect of temporary differences between the financial reporting basis and the tax basis of recorded assets and liabilities.
Our significant accounting policies are comprehensively described in Note 2 - Basis of Presentation and Significant Accounting Policies, of the Notes to the Consolidated Financial Statements contained in Part II, Item 8 of this 48 10-K.
Our significant accounting policies are comprehensively described in Note 2 - Basis of Presentation and Significant Accounting Policies, of the Notes to the Consolidated Financial Statements contained in Part II, Item 8 of this 10-K.
It is our accounting policy to recognize any deficiency in advertising fee revenue compared to advertising expenditure, or recovery of a previously recognized deficiency in advertising fee revenue compared to advertising expenditures, in the fourth quarter of our fiscal year.
It is our accounting policy to recognize any deficiency in advertising fee revenue compared to advertising expenditure, or 43 recovery of a previously recognized deficiency in advertising fee revenue compared to advertising expenditures, in the fourth quarter of our fiscal year.
See Part II, Item 5 - Market for Registrant's Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities for detail on this stock repurchase activity during the twelve months ended December 31, 2023. Critical Accounting Estimates We prepare our consolidated financial statements in accordance with United States generally accepted accounting principles (“U.S. GAAP”).
See Part II, Item 5 - Market for Registrant's Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities for detail on this stock repurchase activity during the twelve months ended December 31, 2024. Critical Accounting Estimates We prepare our consolidated financial statements in accordance with United States generally accepted accounting principles (“U.S. GAAP”).
For a detailed discussion of year-to-year comparisons between fiscal 2022 and fiscal 2021 as well as between fiscal 2021 and fiscal 2020, please refer to the applicable portion of “ Management's Discussion and Analysis of Financial Condition and Results of Operations ” contained in Part II, Item 7 of our Annual Report on Form 10-K for the fiscal year ended December 31, 2022, which is hereby incorporated by reference.
For a detailed discussion of year-to-year comparisons between fiscal 2023 and fiscal 2022 as well as between fiscal 2022 and fiscal 2021, please refer to the applicable portion of “ Management's Discussion and Analysis of Financial Condition and Results of Operations ” contained in Part II, Item 7 of our Annual Report on Form 10-K for the fiscal year ended December 31, 2023, which is hereby incorporated by reference.
Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations. General The following discussion provides analyses of our results of operations and reasons for material changes for 2023 as compared to 2022 and should be read together with the financial statements included in this Annual Report on Form 10-K.
Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations. General The following discussion provides analyses of our results of operations and reasons for material changes for 2024 as compared to 2023 and should be read together with the financial statements included in this Annual Report on Form 10-K.
The mandatory make-whole premium requirements are considered embedded derivatives that must be bifurcated for separate valuation. We estimated the fair value of these derivatives to be immaterial as of December 31, 2023, based on the probability-weighted discounted cash flows associated with either event.
The mandatory make-whole premium requirements are considered embedded derivatives that must be bifurcated for separate valuation. We estimated the fair value of these derivatives to be immaterial as of December 31, 2024, based on the probability-weighted discounted cash flows associated with either event.
Capital Allocation Dividends During the fiscal years ended December 31, 2023, 2022 and 2021, we declared and paid dividends on common stock as shown in Note 12 - Stockholders' Deficit , of the Notes to the Consolidated Financial Statements included in this report.
Capital Allocation Dividends During the fiscal years ended December 31, 2024, 2023 and 2022, we declared and paid dividends on common stock as shown in Note 12 - Stockholders' Deficit , of the Notes to the Consolidated Financial Statements included in this report.
Long-Term Debt Key provisions of our long-term debt potentially impacting liquidity are summarized below. See Note 8 - Long-term Debt, of the Notes to the Consolidated Financial Statements, for additional detail on long-term debt, including the balances outstanding at December 31, 2023 and 2022.
Long-Term Debt Key provisions of our long-term debt potentially impacting liquidity are summarized below. See Note 8 - Long-Term Debt, of the Notes to the Consolidated Financial Statements, for additional detail on long-term debt, including the balances outstanding at December 31, 2024 and 2023.
The increase for the year ended December 31, 2023 was primarily due to an increase in average check resulting from the successful promotional food and beverage offerings and menu price increases by franchisees, offset by a decrease in traffic.
The decrease for the year ended December 31, 2024 was primarily due to a decrease in traffic, offset by an increase in average check resulting from the successful promotional food and beverage offerings and menu price increases by franchisees.
Accounting Standards Adopted in the Current Fiscal Year See Note 2 - Basis of Presentation and Summary of Significant Accounting Policies, of the Notes to the Consolidated Financial Statements included in this report for a description of accounting standards we adopted in fiscal 2023.
Accounting Standards Adopted in the Current Fiscal Year See Note 2 - Basis of Presentation and Summary of Significant Accounting Policies, of the Notes to the Consolidated Financial Statements included in this report for a description of accounting standards we adopted in fiscal 2024.
Significant assumptions used to determine fair value under the relief of royalty method include future trends in sales, a royalty rate, an estimated income tax rate and a discount rate to be applied to the forecast revenue stream. There is an inherent degree of uncertainty in preparing any forecast of future results.
Significant assumptions used to determine fair value under the relief of royalty method include future trends in sales, a royalty rate, and a discount rate to be applied to the forecast revenue stream. There is an inherent degree of uncertainty in preparing any forecast of future results.
Impairment Charges The Company evaluates its goodwill and the indefinite-lived Applebee's tradename for impairment annually in the fourth quarter of each year or on an interim basis if events or changes in circumstances between annual tests indicate a potential impairment.
Impairment Charges The Company evaluates its goodwill and the indefinite-lived assets for impairment annually in the fourth quarter of each year or on an interim basis if events or changes in circumstances between annual tests indicate a potential impairment.
Based on data from Black Box, IHOP underperformed the family dining segment of the restaurant industry (excluding IHOP) for the three and twelve months ended December 31, 2023, as compared with the same respective periods of 2022.
Based on data from Black Box, IHOP same-restaurant sales underperformed the family dining segment of the restaurant industry (excluding IHOP) for the three and twelve months ended December 31, 2024, as compared with the same respective periods of 2023.
The payment of principal on the Class A-2 Notes may be suspended when the leverage ratio for the Company and its subsidiaries is less than or equal to 5.25x. As of December 31, 2023, our leverage ratio was approximately 4.2x. Therefore, quarterly principal payments are not required.
The payment of principal on the Class A-2 Notes may be suspended when the leverage ratio for the Company and its subsidiaries is less than or equal to 5.25x. As of December 31, 2024, our leverage ratio was approximately 4.1x. Therefore, quarterly principal payments are not required.
Failure to maintain a prescribed DSCR can trigger the following events: • DSCR less than 1.75x - Cash Flow Sweeping Event • DSCR less than 1.20x - Rapid Amortization Event • Interest-only DSCR less than 1.20x - Manager Termination Event • Interest-only DSCR less than 1.10x - Default Event Our DSCR for the reporting period ended December 31, 2023 was approximately 3.6x.
Failure to maintain a prescribed DSCR can trigger the following events: • DSCR less than 1.75x - Cash Flow Sweeping Event • DSCR less than 1.20x - Rapid Amortization Event • Interest-only DSCR less than 1.20x - Manager Termination Event • Interest-only DSCR less than 1.10x - Default Event Our DSCR for the reporting period ended December 31, 2024 was approximately 3.4x.
Based on data from Black Box Intelligence, a restaurant sales reporting firm (“Black Box”), Applebee's same-restaurant sales during the three and twelve months ended December 31, 2023 underperformed the casual dining segment of the restaurant industry (excluding Applebee's) as compared with the same respective periods of 2022.
Based on data from Black Box Intelligence, a restaurant sales reporting firm (“Black Box”), Applebee's same-restaurant sales for the three and twelve months ended December 31, 2024 underperformed the casual dining segment of the restaurant industry (excluding Applebee's) as compared with the same respective periods of 2023.
Sales at restaurants that are owned by franchisees and area licensees are not attributable to the Company and, as such, the percentage changes in sales presented below are based on non-GAAP internal sales data.
Sales at restaurants that are owned by franchisees and area licensees are not attributable to the Company and, as such, the percentage changes in sales at Effective Restaurants presented below are based on internal sales data.
For a detailed discussion of year-to-year comparisons between fiscal 2022 and fiscal 2021, please refer to the applicable portion of “ Management's Discussion and Analysis of Financial Condition and Results of Operations ” contained in Part II, Item 7 of our Annual Report on Form 10-K for the fiscal year ended December 31, 2022, filed with the SEC on March 1, 2023, which is hereby incorporated by reference.
For a detailed discussion of year-to-year comparisons between fiscal 2023 and fiscal 2022, please refer to the applicable portion of “ Management's Discussion and Analysis of Financial Condition and Results of Operations ” contained in Part II, Item 7 of our Annual Report on Form 10-K for the fiscal year ended December 31, 2023, filed with the SEC on February 28, 2024, which is hereby incorporated by reference.
On a regular basis, we assess whether events or changes in circumstances have occurred that potentially indicate the carrying value of intangible assets with finite lives, primarily assets related to Applebee's franchise rights.
On a regular basis, we assess whether events or changes in circumstances have occurred that potentially indicate the carrying value of intangible assets with finite lives, primarily assets related to Applebee's franchise rights, may not be recoverable.
As of December 31, 2023, the make-whole premium associated with voluntary prepayment of the Class A-2 Notes was approximately $43.5 million. We also would be subject to a make-whole premium in the event of a mandatory prepayment required following certain rapid amortization events or certain asset dispositions.
As of December 31, 2024, the make-whole premium associated with voluntary prepayment of the 2023 Class A-2 Notes was approximately $28.0 million. We also would be subject to a make-whole premium in the event of a mandatory prepayment required following certain rapid amortization events or certain asset dispositions.
Financing expenses are the cost of taxes related to IHOP equipment leases. Financing revenues decreased $1.0 million in 2023 compared to 2022. The decrease was primarily attributable to the continued amortization of the IHOP franchise fees and equipment lease portfolios.
Financing expenses are the cost of taxes related to IHOP equipment leases. Financing revenues decreased $0.8 million in 2024 compared to 2023. The decrease was primarily attributable to the continued amortization of the IHOP franchise fees and equipment lease portfolios.
Internationally, IHOP restaurants are in two United States territories and 13 countries, while Applebee's restaurants are in two United States territories and 12 countries. With over 3,500 franchised restaurants combined, we believe we are one of the largest full-service restaurant companies in the world.
Internationally, IHOP restaurants are in two United States territories and 14 countries, while Applebee's restaurants are in two United States territories and 15 countries. With over 3,500 restaurants combined, we believe we are one of the largest full-service restaurant companies in the world.
Maturity The final maturity of the 2019 Class A-2-II Notes is in June 2049, but it is anticipated that, unless repaid earlier, the 2019 Class A-2-II Notes will be repaid in June 2026. 45 The final maturity of the 2023 Class A-2 Notes is in March 2053, but it is anticipated that, unless repaid earlier, to the extent permitted under the Indenture, the 2023 Class A-2 Notes will be repaid in June 2029.
The final maturity of the 2023 Class A-2 Notes is in March 2053, but it is anticipated that, unless repaid earlier, to the extent permitted under the Indenture, the 2023 Class A-2 Notes will be repaid in June 2029.
(2) Change in the weighted average number of franchise, area license and company-operated restaurants open during the year ended December 31, 2023, compared to the weighted average number of those open during the prior year referenced.
(2) Change in the weighted average number of franchise, area license and company-operated restaurants open during the year ended December 31, 2024, compared to the weighted average number of those open during the same period of 2023.
On February 26, 2024, our Board of Directors declared a first quarter 2024 cash dividend of $0.51 per share of common stock, payable on April 5, 2024 to the stockholders of record as of the close of business on March 20, 2024.
On February 20, 2025, our Board of Directors declared a first quarter 2025 cash dividend of $0.51 per share of common stock, payable on April 4, 2025 to the stockholders of record as of the close of business on March 17, 2025.
There were 52 calendar weeks in our 2023, 2022, and 2021 fiscal year that ended December 31, 2023, January 1, 2023, and January 2, 2022, respectively.
There were 52 calendar weeks in our 2024, 2023, and 2022 fiscal year that ended December 29, 2024, December 31, 2023, and January 1, 2023, respectively.
The increase in IHOP advertising expenses was less than the increase in advertising revenue due to recognition of a smaller deficit in the international advertising fund compared to prior year.
The increase in IHOP advertising expenses was greater than the increase in advertising revenue due to a prior year recognition of a deficit in the international advertising fund.
Income Taxes Favorable (Unfavorable) Favorable (Unfavorable) 2023 2022 2021 (In millions) Income tax provision $ 14.5 $ 19.2 $ 33.7 $ (9.6) $ 24.1 Effective tax rate 13.0 % 16.3 % 29.3 % (9.6) % 19.7 % The income tax provision will vary from period to period for two primary reasons: a change in pretax book income and a change in the effective tax rate.
Income Tax Provision Favorable (Unfavorable) Favorable (Unfavorable) 2024 2023 2022 (In millions) Income tax provision $ 24.7 $ (10.2) $ 14.5 $ 19.2 $ 33.7 Effective tax rate 27.5 % (14.5) % 13.0 % 16.3 % 29.3 % The income tax provision will vary from period to period for two primary reasons: a change in pretax book income and a change in the effective tax rate.
The weighted average interest rate on Credit Facility borrowings for the period outstanding during the year ended December 31, 2023 was 7.68%.
The weighted average interest rate on Credit Facility borrowings for the period outstanding during the year ended December 31, 2024 was 7.78%.
In August 2022, the Company borrowed $100 million against the Credit Facility, all of which was outstanding at December 31, 2023. The amount of $3.4 million was pledged against the Credit Facility for outstanding letters of credit, leaving $221.6 million of the Credit Facility available for borrowing at December 31, 2023.
In August 2022, the Company borrowed $100 million against the Credit Facility, all of which was outstanding at December 31, 2024. The amount of $0.6 million was pledged against the Credit Facility for outstanding letters of credit, leaving $224.4 million of the Credit Facility available for borrowing at December 31, 2024.
The fair values of goodwill and indefinite-lived intangible assets exceeded their respective carrying values as of the testing dates. 49 Long-Lived Assets On a regular basis, we assess whether events or changes in circumstances have occurred that potentially indicate the carrying value of long-lived tangible assets (primarily assets related to properties and equipment leased or subleased to franchisees, including operating lease right-of-use assets recorded upon adoption of ASC 842) may not be recoverable.
Long-Lived Assets On a regular basis, we assess whether events or changes in circumstances have occurred that potentially indicate the carrying value of long-lived tangible assets (primarily assets related to properties and equipment leased or subleased to franchisees, including operating lease right-of-use assets recorded upon adoption of ASC 842) may not be recoverable.
Rental Operations Favorable (Unfavorable) Favorable (Unfavorable) 2023 2022 2021 (In millions) Rental revenues $ 120.0 $ 3.5 $ 116.5 $ 2.5 $ 114.0 Rental expenses 87.5 0.5 88.0 (0.1) 87.9 Rental operations segment profit $ 32.5 $ 4.0 $ 28.5 $ 2.4 $ 26.1 Gross profit as % of revenue (1) 27.1 % 24.5 % 22.9 % ___________________________________________________ (1) Percentages calculated on actual amounts, not rounded amounts shown above.
Rental Operations Favorable (Unfavorable) Favorable (Unfavorable) 2024 2023 2022 (In millions) Rental revenues $ 115.3 $ (4.7) $ 120.0 $ 3.5 $ 116.5 Rental expenses 86.9 0.6 87.5 0.5 88.0 Rental operations segment profit $ 28.4 $ (4.1) $ 32.5 $ 4.0 $ 28.5 Gross profit as % of revenue (1) 24.6 % 27.1 % 24.5 % ___________________________________________________ (1) Percentages calculated on actual amounts, not rounded amounts shown above.
Share Repurchases On February 17, 2022, our Board of Directors authorized a new share repurchase program, effective April 1, 2022, of up to $250 million (the "2022 Repurchase Program"). In connection with the approval of the 2022 Repurchase Program, the 2019 Share Repurchase Program terminated effective April 1, 2022.
Share Repurchases On February 17, 2022, our Board of Directors authorized a new share repurchase program, effective April 1, 2022, of up to $250 million (the "2022 Repurchase Program").
IHOP Off-premise Sales Data Three Months Ended December 31, Twelve Months Ended December 31, 2023 2022 2021 2023 2022 2021 Off-premise sales (in millions) (1) $ 155.9 $ 160.9 $ 169.8 $ 616.5 $ 627.4 $ 690.0 % sales mix 20.4 % 21.7 % 23.3 % 20.6 % 22.0 % 26.1 % (1) Primarily to-go, delivery and catering sales.
IHOP Off-Premise Sales Data Three Months Ended December 31, Twelve Months Ended December 31, 2024 2023 2022 2024 2023 2022 Off-premise sales (in millions) (1) $ 154.3 $ 155.9 $ 160.9 $ 600.5 $ 616.5 $ 627.4 % sales mix 20.4 % 20.4 % 21.7 % 20.2 % 20.6 % 22.0 % (1) Primarily to-go, delivery and catering sales.
Make-whole Premiums We may voluntarily repay the Class A-2 Notes at any time; however, if repaid prior to certain dates we would be required to pay make-whole premiums. As of December 31, 2023, the make-whole premium associated with voluntary prepayment of the Class A-2-II Notes was zero and will remain as such.
Make-whole Premiums We may voluntarily repay the Class A-2 Notes at any time; however, if repaid prior to certain dates we would be required to pay make-whole premiums. As of December 31, 2024, there was no make-whole premium associated with voluntary prepayment of the 2019 Class A-2-II Notes.
The following table represents the timing of principal receipts from the Company's long-term receivables for equipment, real estate leases receivable, and other notes receivable from franchisees as of December 31, 2023: Principal Receipts Due By Period 2024 2025 2026 2027 2028 Thereafter Total (In millions) Equipment leases (1) $ 6.7 $ 5.5 $ 4.1 $ 2.3 $ 0.8 $ 0.3 $ 19.7 Real estate leases receivable (2) 2.0 1.3 1.3 1.4 1.5 10.9 18.4 Other notes (3) 3.8 2.1 2.0 2.2 0.7 3.7 14.5 Total $ 12.5 $ 8.9 $ 7.4 $ 5.9 $ 3.0 $ 14.9 $ 52.6 __________________________________________ (1) Equipment leases receivable extend through the year 2029.
The Company increased spending in information technology and other projects in fiscal year 2023. 49 The following table represents the timing of principal receipts from the Company's long-term receivables for equipment, real estate leases receivable, and other notes receivable from franchisees as of December 31, 2024: Principal Receipts Due By Period 2025 2026 2027 2028 2029 Thereafter Total (In millions) Equipment leases (1) $ 5.6 $ 4.2 $ 2.3 $ 0.8 $ 0.4 $ — $ 13.2 Real estate leases receivable (2) 1.4 1.5 1.6 1.7 1.7 10.4 18.3 Other notes (3) 1.8 1.6 1.5 1.5 1.4 6.2 14.0 Total $ 8.8 $ 7.3 $ 5.4 $ 4.0 $ 3.5 $ 16.6 $ 45.5 __________________________________________ (1) Equipment leases receivable extend through the year 2029.
A summary of our financial summary for the years ended December 31, 2023 and 2022 is as follows: Financial Summary Favorable (Unfavorable) 2023 2022 (In thousands, except per share amounts) Income before income taxes $ 111,703 $ (3,082) $ 114,785 Income tax provision (14,527) 19,147 (33,674) Net income $ 97,176 $ 16,065 $ 81,111 Effective tax rate 13.0 % 16.3 % 29.3 % Net income per diluted share $ 6.22 $ 1.26 $ 4.96 Weighted average diluted shares (in millions) 15.2 (0.7) 15.9 The primary reasons for the variances in income before income taxes are summarized as follows: 2023 vs. 2022 (In millions) Increase (decrease) in gross profit: Franchise operations $ 21.4 Company operations (5.2) Rental and Financing operations 3.1 Total gross profit increase 19.3 Increase in closure and impairment charges (0.5) Increase in General & Administrative (“G&A”) expenses (7.3) Change in (gain) loss on disposition of assets (4.9) Increase in interest expense (9.1) All other (0.6) Decrease in income before income taxes $ (3.1) The decrease in income before income taxes in fiscal 2023 compared to fiscal 2022 was due to higher interest and G&A expenses and a loss on disposition of assets, partially offset by the increase in gross profit.
A summary of our financial summary for the years ended December 31, 2024 and 2023 is as follows: Financial Summary Favorable (Unfavorable) 2024 2023 (In thousands, except per share amounts) Income before income taxes $ 89,543 $ (22,160) $ 111,703 Income tax provision (24,653) (10,126) (14,527) Net income $ 64,890 $ (32,286) $ 97,176 Effective tax rate 27.5 % (14.5) % 13.0 % Net income per diluted share $ 4.22 $ (2.00) $ 6.22 Weighted average diluted shares (in millions) 14.9 (0.3) 15.2 The primary reasons for the variances in income before income taxes are summarized as follows: 2024 vs. 2023 (In millions) Decrease in gross profit: Franchise operations $ (15.9) Company restaurant operations (0.7) Rental and financing operations (4.9) Total gross profit decrease (21.5) Increase in closure and impairment charges (5.6) Decrease in General & Administrative (“G&A”) expenses 1.4 Change in (gain) loss on disposition of assets 5.5 Increase in interest expense, net (2.1) All other 0.1 Decrease in income before income taxes $ (22.2) 33 The decrease in income before income taxes in fiscal 2024 compared to fiscal 2023 was due to the decrease in gross profit, the increase in closure and impairment charges and higher net interest expense, partially offset by a favorable change in gain/loss on disposition of assets and lower G&A expenses.
In recognition of this risk, there is a valuation allowance of $4.4 million as of December 31, 2023. 44 Liquidity and Capital Resources of the Company Our total cash balances, net of revolving credit facility borrowings, at December 31, 2023, 2022 and 2021 were as follows: December 31, 2023 December 31, 2022 December 31, 2021 (In millions) Cash and cash equivalents $ 146.0 $ 269.7 $ 361.4 Restricted cash, current 35.1 38.9 47.5 Restricted cash, non-current 19.5 16.4 16.4 Total cash, restricted cash and cash equivalents 200.6 325.0 425.3 Less: Revolving credit facility borrowing (100.0) (100.0) — Total cash, restricted cash and cash equivalents, net $ 100.6 $ 225.0 $ 425.3 At December 31, 2023, we had contractual obligations to repay debt, make payments under operating leases, finance leases and financing obligations, and to purchase certain goods and services.
Liquidity and Capital Resources of the Company Our total cash balances, net of revolving credit facility borrowings, at December 31, 2024, 2023 and 2022 were as follows: December 31, 2024 December 31, 2023 December 31, 2022 (In millions) Cash and cash equivalents $ 186.7 $ 146.0 $ 269.7 Restricted cash, current 42.4 35.1 38.9 Restricted cash, non-current 19.5 19.5 16.4 Total cash, restricted cash and cash equivalents 248.6 200.6 325.0 Less: Revolving credit facility borrowing (100.0) (100.0) (100.0) Total cash, restricted cash and cash equivalents, net $ 148.6 $ 100.6 $ 225.0 At December 31, 2024, we had contractual obligations to repay debt, make payments under operating leases, finance leases and financing obligations, and to purchase certain goods and services.
Net franchise restaurant development/reduction also impacts franchise revenues in the form of initial franchise fees and, in the case of IHOP restaurants, sales of proprietary pancake and waffle dry mix.
Net franchise restaurant development/reduction also impacts franchise revenues in the form of initial franchise fees and, in the case of IHOP and Fuzzy's restaurants, sales of proprietary products.
IHOP's increase in bad debt expense resulted from the recognition of bad debt expense in 2023 compared to a bad debt recovery in 2022. 40 Advertising revenue and expense by brand for fiscal 2023, 2022 and 2021 were as follows: Favorable (Unfavorable) Favorable (Unfavorable) 2023 2022 2021 (In millions) Advertising Revenues Applebee's $ 180.0 $ 2.6 $ 177.4 $ 7.8 $ 169.6 IHOP 117.0 5.3 111.7 6.5 105.2 Fuzzy's 3.8 3.6 0.2 0.2 — Total advertising revenues $ 300.8 $ 11.5 $ 289.3 $ 14.5 $ 274.8 Advertising Expenses Applebee’s $ 180.1 $ (5.5) $ 174.6 $ (7.7) $ 166.9 IHOP 117.1 (4.8) 112.3 (6.9) 105.4 Fuzzy's 3.8 (3.6) 0.2 (0.2) — Total advertising expenses $ 301.0 $ (13.9) $ 287.1 $ (14.8) $ 272.3 Applebee's advertising revenue for 2023 increased 1.5% compared to 2022, primarily due to an increase in the number of effective franchise restaurants (note that advertising contributions to the NAF by company-operated restaurants are not reflected in this financial statement line item) and the increase of 0.6% in domestic franchise same-restaurant sales, partially offset by a $2.6 million decrease due to unfavorable collectability.
Advertising revenue and expense by brand for fiscal 2024, 2023 and 2022 were as follows: Favorable (Unfavorable) Favorable (Unfavorable) 2024 2023 2022 (In millions) Advertising Revenues Applebee's $ 171.2 $ (8.8) $ 180.0 $ 2.6 $ 177.4 IHOP 115.6 (1.4) 117.0 5.3 111.7 Fuzzy's 3.6 (0.2) 3.8 3.6 0.2 Total advertising revenues $ 290.4 $ (10.4) $ 300.8 $ 11.5 $ 289.3 Advertising Expenses Applebee’s $ 176.0 $ 4.1 $ 180.1 $ (5.5) $ 174.6 IHOP 115.6 1.5 117.1 (4.8) 112.3 Fuzzy's 3.7 0.1 3.8 (3.6) 0.2 Total advertising expenses $ 295.3 $ 5.7 $ 301.0 $ (13.9) $ 287.1 Applebee's advertising revenue for 2024 decreased 4.9% compared to 2023, primarily due to a decrease of 4.1% in domestic franchise same-restaurant sales and a decrease in the number of effective franchise restaurants (note that advertising contributions to the NAF by company-operated restaurants are not reflected in this financial statement line item), partially offset by a $1.6 million increase due to favorable collectability.
Recoverability of the Company's assets is measured by comparing the assets' carrying value to the undiscounted cash flows expected to be generated over the assets' remaining useful life or remaining lease term, whichever is less.
The analysis is performed at the individual restaurant level for indicators of impairment. Recoverability of the Company's assets is measured by comparing the assets' carrying value to the undiscounted cash flows expected to be generated over the assets' remaining useful life or remaining lease term, whichever is less.
The closures presented in the tables above represent permanent closures of restaurants. Temporary closures, which can occur for a variety of reasons, are not reflected as reductions in these tables and temporarily closed restaurants are included in the summary counts at the beginning and end of each period shown.
Temporary closures, which can occur for a variety of reasons, are not reflected as reductions in these tables and temporarily closed restaurants are included in the summary counts at the beginning and end of each period shown. However, temporary closures are reflected in the weighted calculation of Global Effective Restaurants presented in the preceding Restaurant Data tables.
Investing Activities Investing activities used net cash of $30.1 million for the year ended December 31, 2023 compared to using net cash of $80.9 million for the year ended December 31, 2022, a favorable change of $50.8 million.
Investing Activities Investing activities used net cash of $8.5 million for the year ended December 31, 2024 compared to using net cash of $30.1 million for the year ended December 31, 2023, a favorable change of $21.6 million.
Significant assumptions made by management in estimating fair value under the discounted cash flow model include future trends in sales, operating expenses, overhead expenses, depreciation, capital expenditures, changes in working capital and an estimated income tax rate, along with an appropriate discount rate based on our estimated cost of equity capital and after-tax cost of debt.
Significant assumptions made by management in estimating fair value under the discounted cash flow model include restaurant sales trends, future development plans, restaurant closures, cost of revenues, operating expenses, and an appropriate discount rate. based on our estimated cost of equity capital and after-tax cost of debt.
For additional details, please refer to Note 7, Long-Term Debt, in the Notes to the Consolidated Financial Statements. 43 The Company repaid the entire outstanding balance of approximately $585.1 million of its 2019 Class A-2-I Notes during the year ended December 31, 2023 and recognized a $1.7 million loss on extinguishment of debt from the write-off of the related remaining issuance costs.
The Company repaid the entire outstanding balance of approximately $585.1 million of its 2019 Class A-2-I Notes during the year ended December 31, 2023 and recognized a $1.7 million loss on extinguishment of debt from the write-off of the related remaining issuance costs.
Reconciliation of the cash provided by operating activities to adjusted free cash flow is as follows: Favorable (Unfavorable) 2023 2022 (In millions) Cash flows provided by operating activities $ 131.1 $ 41.8 $ 89.3 Net receipts from notes and equipment receivables 9.3 (1.3) 10.6 Additions to property and equipment (37.2) (1.9) (35.3) Adjusted free cash flow $ 103.3 $ 38.6 $ 64.6 The increase in adjusted free cash flow in 2023 compared to 2022 was primarily due to the increase in cash provided by operating activities which was discussed in preceding section of this MD&A.
Reconciliation of the cash provided by operating activities to adjusted free cash flow is as follows: Favorable (Unfavorable) 2024 2023 (In millions) Cash flows provided by operating activities $ 108.2 $ (22.9) $ 131.1 Net receipts from notes and equipment receivables 12.3 3.0 9.3 Additions to property and equipment (14.1) 23.1 (37.2) Adjusted free cash flow $ 106.4 $ 3.2 $ 103.3 The increase in adjusted free cash flow in 2024 compared to 2023 was primarily due to the decrease in additions to property and equipment and the decrease in cash provided by operating activities which was discussed in preceding section of this MD&A.
Definite-lived intangible assets and long-lived tangible assets are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset or asset group may not be recoverable based on estimated undiscounted future cash flows.
Definite-lived intangible assets and long-lived tangible assets are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset or asset group may not be recoverable based on estimated undiscounted future cash flows. The Company performed a quantitative assessment of the Fuzzy’s goodwill and tradename as of December 31, 2024, the annual testing date.
The total number of Fuzzy's restaurants (domestic only) open at December 31, 2023 declined 3.8% from the number open at December 31, 2022, as franchisees opened 4 new restaurants and closed 9 restaurants. Internationally, the number of Applebee's and IHOP restaurants increased 6.2% from the number open at December 31, 2022.
The total number of Fuzzy's restaurants (domestic only) open at December 31, 2024 declined 11.4% from the number open at December 31, 2023, as franchisees opened three new restaurants but closed 18 restaurants. Internationally, the number of Applebee's and IHOP restaurants increased 8.5% from the number open at December 31, 2023.
Cash Flows In summary, our cash flows for the years ended December 31, 2023 and 2022 were as follows: Year Ended December 31, 2023 2022 Variance (In millions) Net cash provided by operating activities $ 131.1 $ 89.3 $ 41.8 Net cash used in investing activities (30.1) (80.9) 50.8 Net cash used in financing activities (225.4) (108.8) (116.6) Net decrease in cash, cash equivalents and restricted cash $ (124.4) $ (100.4) $ (24.0) Operating Activities Cash provided by operating activities is primarily driven by revenues earned and collected from our franchisees, and profit from our rental operations, financing operations and our company-owned restaurants.
Cash Flows In summary, our cash flows for the years ended December 31, 2024 and 2023 were as follows: Year Ended December 31, 2024 2023 Variance (In millions) Net cash provided by operating activities $ 108.2 $ 131.1 $ (23.0) Net cash used in investing activities (8.5) (30.1) 21.6 Net cash used in financing activities (51.7) (225.4) 173.7 Net increase (decrease) in cash, cash equivalents and restricted cash $ 48.0 $ (124.4) $ 172.4 Operating Activities Cash provided by operating activities is primarily driven by revenues earned and collected from our franchisees, and profit from our rental operations, financing operations and our company restaurants.
Because of new restaurant openings and restaurant closures, the domestic restaurants open throughout the fiscal years being compared may be different from year to year. (e) Applebee's franchise sales percentage change for 2022 was impacted by the refranchising of 69 company-operated restaurants in October 2022 now reported as franchised.
Because of new restaurant openings and restaurant closures, the domestic restaurants open throughout both fiscal periods being compared may be different from period to period. (e) The franchise sales percentage change for 2024 was impacted by the acquisition of 47 franchise restaurants in November 2024 now reported as company-operated.
The decrease for the three months ended December 31, 2023 was primarily due to a decrease in traffic, offset by an increase in average check.
The decrease for the three months ended December 31, 2024 was primarily due to a decrease in traffic, offset by an increase in average check. The decrease for the year ended December 31, 2024 was primarily due to a decrease in traffic, offset by an increase in average check resulting from menu price increases by franchisees.
(2) Real estate leases receivable extend through the year 2042. (3) Other notes receivable extend through the year 2028. Financing Activities Financing activities used net cash of $225.4 million for the year ended December 31, 2023.
(2) Real estate leases receivable extend through the year 2045. (3) Other notes receivable extend through the year 2031. Financing Activities Financing activities used net cash of $51.7 million for the year ended December 31, 2024.
(b) “System-wide sales” are retail sales at Applebee’s domestic restaurants operated by franchisees and IHOP restaurants operated by franchisees and area licensees, as reported to the Company, in addition to retail sales at company-operated restaurants. Sales at restaurants that are owned by franchisees and area licensees are not attributable to the Company.
(b) “System-wide sales” are retail sales at Applebee’s and Fuzzy's restaurants operated by franchisees and IHOP restaurants operated by franchisees and area licensees, as reported to the Company, in addition to retail sales at company-operated Applebee's and Fuzzy's restaurants. System-wide sales do not include retail sales of ghost kitchens.
The closure charges of $1.7 million for the year ended December 31, 2022 comprised of $1.3 million for revisions to existing closure reserves, including accretion for approximately 40 IHOP restaurants closed prior to 2022 and $0.4 million related to three IHOP restaurants closed in 2022.
The closure charges of $1.6 million for the year ended December 31, 2023 primarily comprised of revisions to existing closure reserves, including accretion, for approximately 40 IHOP restaurants closed prior to 2022.
Cash provided by operating activities increased $41.8 million during the year ended December 31, 2023 compared to the same period of the prior year.
Cash provided by operating activities decreased $23.0 million during the year ended December 31, 2024 compared to the same period of the prior year.
Applebee's Year Ended December 31, Global Effective Restaurants: (a) 2023 2022 2021 Franchise 1,659 1,617 1,621 Company — 56 69 Total 1,659 1,673 1,690 System-wide: (b) Domestic sales percentage change (c) (0.1) % 4.7 % 34.4 % Domestic same-restaurant sales percentage change (d) 0.6 % 5.1 % 38.2 % Franchise: (b) Domestic sales percentage change (c)(e) 2.9 % 5.3 % 34.4 % Domestic same-restaurant sales percentage change (d) 0.6 % 5.1 % 38.2 % Domestic average weekly unit sales (in thousands) $ 54.0 $ 53.7 $ 50.9 IHOP Year Ended December 31, Global Effective Restaurants: (a) 2023 2022 2021 Franchise 1,629 1,597 1,571 Area license 156 156 156 Total 1,785 1,753 1,727 System-wide: (b) Sales percentage change (c) 6.0 % 7.7 % 38.5 % Domestic same-restaurant sales percentage change (d) 3.5 % 5.8 % 40.2 % Franchise: (b) Sales percentage change (c) 6.1 % 7.7 % 38.1 % Domestic same-restaurant sales percentage change (d) 3.6 % 5.7 % 39.7 % Average weekly unit sales (in thousands) $ 38.5 $ 37.0 $ 34.9 Area License: (b) IHOP sales percentage change (c) 4.3 % 7.9 % 42.4 % 34 _________________________________ (a) “Global Effective Restaurants” are the weighted average number of restaurants open in a given fiscal period, adjusted to account for restaurants open for only a portion of the period.
Applebee's Restaurant Data Year Ended December 31, Global Effective Restaurants: (a) 2024 2023 2022 Franchise 1,616 1,659 1,617 Company 6 — 56 Total 1,622 1,659 1,673 System-wide: (b) Domestic sales percentage change (c) (5.5) % (0.1) % 4.7 % Domestic same-restaurant sales percentage change (d) (4.2) % 0.6 % 5.1 % Franchise: (b) Domestic sales percentage change (c)(e) (5.7) % 2.9 % 5.3 % Domestic same-restaurant sales percentage change (d) (4.1) % 0.6 % 5.1 % Domestic average weekly unit sales (in thousands) $ 52.3 $ 54.0 $ 53.7 34 IHOP Restaurant Data Year Ended December 31, Global Effective Restaurants: (a) 2024 2023 2022 Franchise 1,646 1,629 1,597 Area license 155 156 156 Total 1,801 1,785 1,753 System-wide: (b) Sales percentage change (c) (1.1) % 6.0 % 7.7 % Domestic same-restaurant sales percentage change, including area license restaurants (d) (2.0) % 3.5 % 5.8 % Franchise: (b) Sales percentage change (c) (0.9) % 6.1 % 7.7 % Domestic same-restaurant sales percentage change (d) (1.9) % 3.6 % 5.7 % Average weekly unit sales (in thousands) $ 37.7 $ 38.5 $ 37.0 Area License: (b) IHOP sales percentage change (c) (2.8) % 4.3 % 7.9 % Fuzzy's Restaurant Data Global Effective Restaurants: (a), (f) Franchise 122 135 n/a Company 1 1 n/a Total 123 136 n/a System-wide: (b) Sales percentage change (c) (14.7) % (2.4) % n/a Domestic same-restaurant sales percentage change (d) (9.3) % (4.2) % n/a Franchise: (b) Sales percentage change (c) (14.4) % (1.5) % n/a Domestic same-restaurant sales percentage change (d) (9.2) % (4.2) % n/a Domestic average weekly unit sales (in thousands) $ 29.1 $ 30.6 n/a _________________________________ (a) “Effective Restaurants” are the weighted average number of restaurants open in each fiscal period, adjusted to account for restaurants open for only a portion of the period.
Rental operations gross profit increased primarily due to a $3.5 million increase in rental income. 39 Franchise Operations Favorable (Unfavorable) Favorable (Unfavorable) 2023 2022 2021 (In millions, except number of restaurants) Global Effective Franchise Restaurants: (1) Applebee’s 1,659 42 1,617 (4) 1,621 IHOP 1,785 32 1,753 26 1,727 Franchise Revenue: Applebee's $ 173.5 $ 0.3 $ 173.2 $ 5.6 $ 167.6 IHOP 218.5 19.2 199.3 9.8 189.5 Advertising 300.8 11.5 289.3 14.5 274.8 Fuzzy's 13.6 13.0 0.6 0.6 — Total franchise revenue 706.4 44.0 662.4 30.5 631.9 Franchise Expenses: Applebee’s 4.7 (0.4) 4.3 (1.4) 2.9 IHOP 37.6 (7.1) 30.5 (9.8) 20.7 Advertising 301.0 (13.9) 287.1 (14.8) 272.3 Fuzzy's 1.1 (1.1) 0.0 0.0 — Total franchise expenses 344.4 (22.5) 321.9 (26.0) 295.9 Franchise Gross Profit: Applebee’s 168.8 (0.1) 168.9 4.2 164.7 IHOP 180.9 12.1 168.8 — 168.8 Advertising (0.2) (2.4) 2.2 (0.3) 2.5 Fuzzy's 12.5 11.9 0.6 0.6 — Total franchise segment profit $ 362.0 $ 21.5 $ 340.5 $ 4.5 $ 336.0 Gross profit as % of total revenue 51.3 % 51.4 % 53.2 % Gross profit as % of franchise fees (2) 89.3 % 90.7 % 93.4 % _________________________________ (1) Effective Franchise Restaurants are the weighted average number of franchise and area license restaurants open in a given fiscal period, adjusted to account for franchise and area license restaurants open for only a portion of the period.
Franchise Operations Favorable (Unfavorable) Favorable (Unfavorable) 2024 2023 2022 (In millions, except number of restaurants) Global Effective Franchise Restaurants: (1) Applebee’s 1,616 (43) 1,659 42 1,617 IHOP 1,801 16 1,785 32 1,753 Fuzzy's 1 — 1 n/a n/a Franchise Revenue: Applebee's $ 166.3 $ (7.3) $ 173.5 $ 0.3 $ 173.2 IHOP 217.2 (1.3) 218.5 19.2 199.3 Advertising 290.4 (10.4) 300.8 11.5 289.3 Fuzzy's 12.0 (1.5) 13.6 13.0 0.6 Total franchise revenue 686.0 (20.4) 706.4 44.0 662.4 Franchise Expenses: Applebee’s 4.4 0.3 4.7 (0.4) 4.3 IHOP 36.3 1.3 37.6 (7.1) 30.5 Advertising 295.3 5.7 301.0 (13.9) 287.1 Fuzzy's 3.9 (2.8) 1.1 (1.1) 0.0 Total franchise expenses 339.9 4.5 344.4 (22.5) 321.9 Franchise Gross Profit: Applebee’s 161.9 (6.9) 168.8 (0.1) 168.9 IHOP 180.9 — 180.9 12.1 168.8 Advertising (4.8) (4.6) (0.2) (2.4) 2.2 Fuzzy's 8.1 (4.4) 12.5 11.9 0.6 Total franchise segment profit $ 346.1 $ (15.9) $ 362.0 $ 21.5 $ 340.5 Gross profit as % of total revenue 50.5 % 51.3 % 51.4 % Gross profit as % of franchise fees (2)(3) 88.7 % 89.3 % 90.7 % _________________________________ (1) Effective Franchise Restaurants are the weighted average number of franchise and area license restaurants open in a given fiscal period, adjusted to account for franchise and area license restaurants open for only a portion of the period. 42 (2) Total franchise revenue excluding advertising.
The total number of IHOP restaurants (domestic and international) open at December 31, 2023 increased 1.9% from the number open at December 31, 2022, as IHOP franchisees and area licensees opened 62 restaurants and closed 29 restaurants, resulting in net development of 33 restaurants.
The total number of IHOP restaurants (domestic and international) open at December 31, 2024 increased 0.6% from the number open at December 31, 2023, as IHOP franchisees and area licensees opened 48 restaurants and closed 38 restaurants, resulting in net development of 10 restaurants.
Closures generally fall into one of two categories: restaurants in older locations whose retail, residential and traffic demographics have changed unfavorably over time, and restaurants with non-viable unit economics.
Restaurant Development Restaurant closures can occur for a variety of reasons that may differ for each restaurant and for each franchisee. Closures generally fall into one of two categories: restaurants in older locations whose retail, residential and traffic demographics have changed unfavorably over time, and restaurants with non-viable unit economics.
In December 2022, we acquired the Fuzzy's Taco Shop ® (“Fuzzy's”) concept in the Mexican limited-service restaurant segment within the fast-casual dining category of the restaurant industry and as such, Fuzzy's did not have a comparative period to report.
In December 2022, we acquired the Fuzzy's Taco Shop ® (“Fuzzy's”) concept in the Mexican limited-service restaurant segment within the fast-casual dining category of the restaurant industry.
The June 2023 issue of Nation's Restaurant News reported that IHOP was the largest restaurant system in the midscale full-service restaurant segment and Applebee's was the largest restaurant system in the American full-service restaurant segment, in terms of United States system-wide sales during 2022.
The June 2024 issue of Nation's Restaurant News reported that IHOP was the largest restaurant chain in the midscale family-style segment and Applebee's was one of the largest restaurant chains in the casual dining segment, in terms of United States system-wide sales during 2023.
A summary of shares repurchased under the 2022 Repurchase Program, during the year ended December 31, 2023 and cumulatively, is as follows: Shares Cost of shares (In millions) 2022 Repurchase Program Repurchased during the year ended December 31, 2023 446,189 $ 26.1 Cumulative (life-of-program) repurchases 1,595,778 $ 104.8 Remaining dollar value of shares that may be repurchased n/a $ 145.2 See Note 12 - Stockholders' Deficit, of the Notes to the Consolidated Financial Statements included in this report for shares repurchased in fiscal 2023, 2022 and 2021.
In connection with the approval of the 2022 Repurchase Program, the 2019 Share Repurchase Program terminated effective April 1, 2022. 50 A summary of shares repurchased under the 2022 Repurchase Program, during the year ended December 31, 2024 and cumulatively, is as follows: Shares Cost of shares (In millions) 2022 Repurchase Program Repurchased during the year ended December 31, 2024 269,621 $ 12.0 Cumulative (life-of-program) repurchases 1,865,399 $ 116.8 Remaining dollar value of shares that may be repurchased n/a $ 133.2 See Note 12 - Stockholders' Deficit, of the Notes to the Consolidated Financial Statements included in this report for shares repurchased in fiscal 2024, 2023 and 2022.
Amortization of Intangible Assets Amortization of intangible assets primarily relates to franchising rights arising from the November 2007 acquisition of Applebee's, reacquired franchise rights arising from the December 2018 acquisition of 69 Applebee's restaurants from a former franchisee, and franchising rights arising from the December 2022 acquisition of Fuzzy's.
Amortization of Intangible Assets Amortization of intangible assets primarily relates to franchising rights arising from the November 2007 acquisition of Applebee's, acquired franchise rights arising from the December 2018 acquisition of 69 Applebee's restaurants from a former franchisee, franchising rights arising from the December 2022 acquisition of Fuzzy's, and acquired franchise rights arising from the November 2024 acquisition of 47 Applebee's restaurants from franchisees as discussed under Events Impacting Comparability of Financial Information .
Our key performance indicators for the year ended December 31, 2023 were as follows: Applebee's IHOP System-wide sales percentage increase (0.1) % 6.0 % Domestic system-wide same-restaurant sales percentage increase 0.6 % 3.5 % Net (decrease) increase in franchise restaurant development (1) (36) 33 Net (decrease) increase in global effective restaurants (2) (14) 32 _________________________________ (1) Franchise and area license restaurant openings, net of closings.
Our key performance indicators for the year ended December 31, 2024 were as follows: Applebee's IHOP Fuzzy's Sales percentage decrease in reported system-wide sales - 2024 vs 2023 (5.5) % (1.1) % (14.7) % % Decrease in domestic system-wide same-restaurant sales (4.2) % (2.0) % (9.3) % Net franchise restaurant (reduction)/addition (1) (28) 10 (15) Net (decrease) increase in global effective restaurants (2) (37) 16 (13) _________________________________ (1) Franchise and area license restaurant closings, net of openings during the year ended December 31, 2024.
Domestic Same-Restaurant Sales Trends Applebee’s system-wide domestic same-restaurant sales decreased 0.5% for the three months ended December 31, 2023 and increased 0.6% for the year ended December 31, 2023, as compared to the same respective periods of 2022.
Domestic Same-Restaurant Sales - Fuzzy's Fuzzy's system-wide domestic same-restaurant sales decreased 10.3% for the three months ended December 31, 2024 and decreased 9.3% for the year ended December 31, 2024, as compared to the same respective periods of 2023.
Material cash requirements to satisfy these obligations were as follows: Obligation Due in Fiscal 2024 Due Thereafter Total Reference (1) (in millions) Long-term debt (principal) $ 100.0 $ 1,094.0 $ 1,194.0 Note 8 - Long-term Debt Long-term debt (interest) 72.8 218.1 290.9 Note 8 - Long-term Debt Operating leases 80.9 321.7 402.6 Note 10 - Leases Finance leases 8.4 45.0 53.4 Note 10 - Leases Financing obligations 4.6 36.5 41.1 Note 9 - Financing Obligations Purchase commitments 117.6 0.0 117.6 Note 11 - Commitments and Contingencies Total $ 384.3 $ 1,715.3 $ 2,099.6 _________________________________ (1) See referenced note of Notes to the Consolidated Financial Statements for additional information about the obligation.
Material cash requirements to satisfy these obligations were as follows: Obligation Due in Fiscal 2025 Due Thereafter Total Reference (1) (in millions) Long-term debt (principal) $ 100.0 $ 1,094.0 $ 1,194.0 Note 8 - Long-term Debt Long-term debt (interest) 71.5 150.9 222.4 Note 8 - Long-term Debt Operating leases 87.2 387.5 474.7 Note 10 - Leases Finance leases 7.6 44.8 52.4 Note 10 - Leases Financing obligations 4.1 29.3 33.4 Note 9 - Financing Obligations Purchase commitments 94.7 34.6 129.3 Note 11 - Commitments and Contingencies Total $ 365.1 $ 1,741.1 $ 2,106.2 _________________________________ (1) See referenced note of Notes to the Consolidated Financial Statements for additional information about the obligation.
Applebee's off-premise sales dollars and percentage of sales mix for the three and twelve months ended December 31, 2023 decreased as compared with the same respective periods of 2022, primarily due to changing guest behavior.
IHOP's off-premise sales dollars for the three and twelve months ended December 31, 2024 decreased as compared to the same respective periods of 2023.
For each reporting period, management applies a consistent methodology to measure and adjust all uncertain tax positions based on the available information. 50 Business Acquisitions We allocate the purchase price of acquired companies to the assets acquired and liabilities assumed based on estimated fair values at the acquisition date, with the excess of purchase price over the estimated fair value of the identifiable net assets acquired recorded as goodwill.
Business Acquisitions We allocate the purchase price of acquired companies to the assets acquired and liabilities assumed based on estimated fair values at the acquisition date, with the excess of purchase price over the estimated fair value of the identifiable net assets acquired recorded as goodwill.
Financial Review Favorable (Unfavorable) Favorable (Unfavorable) Revenue 2023 2022 2021 (In millions) Franchise operations $ 706.4 $ 44.0 $ 662.4 $ 30.5 $ 631.9 Company restaurant operations 2.1 (124.8) 126.9 (19.1) 146.0 Rental operations 120.0 3.5 116.5 2.5 114.0 Financing operations 2.6 (1.0) 3.6 (0.7) 4.3 Total revenue $ 831.1 $ (78.3) $ 909.4 $ 13.2 $ 896.2 % Increase (8.6) % 1.5 % Our 2023 total revenue decreased $78.3 million compared to 2022, primarily due to the decrease in company restaurant operations revenue, partially offset by the increase in franchise operations revenue.
Refer to additional discussion of these impairments under the heading "Financial Review - Impairment of Goodwill and Intangible Assets." Financial Review Favorable (Unfavorable) Favorable (Unfavorable) Revenue 2024 2023 2022 (In millions) Franchise operations $ 686.0 $ (20.4) $ 706.4 $ 44.0 $ 662.4 Company restaurant operations 9.3 7.2 2.1 (124.8) 126.9 Rental operations 115.3 (4.7) 120.0 3.5 116.5 Financing operations 1.8 (0.8) 2.6 (1.0) 3.6 Total revenue $ 812.3 $ (18.8) $ 831.1 $ (78.3) $ 909.4 % Increase (2.3) % (8.6) % Our 2024 total revenue decreased $18.8 million compared to 2023, primarily due to the decrease in franchise and rental operations revenue, partially offset by an increase in company restaurant operations revenue.
Closure and Impairment Charges Favorable (Unfavorable) Favorable (Unfavorable) 2023 2022 2021 (In millions) Closure charges $ 1.6 $ 0.1 $ 1.7 $ 2.0 $ 3.7 Long-lived asset impairment 2.0 (0.6) 1.4 0.3 1.7 Total $ 3.6 $ (0.5) $ 3.1 $ 2.3 $ 5.4 Closure Charges The closure charges of $1.6 million for the year ended December 31, 2023 primarily comprised of revisions to existing closure reserves, including accretion for approximately 40 IHOP restaurants closed prior to 2023.
Closure and Impairment Charges Favorable (Unfavorable) Favorable (Unfavorable) 2024 2023 2022 (In millions) Closure charges $ 2.2 $ (0.6) $ 1.6 $ 0.1 $ 1.7 Goodwill impairment 7.1 (7.1) — — — Long-lived asset impairment 0.0 2.0 2.0 (0.6) 1.4 Total $ 9.2 $ (5.7) $ 3.6 $ (0.5) $ 3.1 Closure Charges The closure charges of $2.2 million for the year ended December 31, 2024 comprised of $1.5 million for revisions to existing closure reserves, including accretion, for approximately 21 IHOP restaurants closed prior to 2023, and $0.6 million related to the conversion of approximately 20,000 square feet of office space in the Leawood, Kansas restaurant support center to a remote work model in February 2024.
References herein to Applebee's ® and IHOP ® restaurants are to these two concepts, whether operated by franchisees, area licensees or us. Domestically, IHOP restaurants are in all 50 states and the District of Columbia, while Applebee's restaurants are located in every state except Hawaii and Fuzzy's restaurants are located in 18 states.
References herein to Applebee's ® , IHOP ® and Fuzzy's Taco Shop ® restaurants are to these three restaurant concepts, whether operated by franchisees, by area licensees and their sub-licensees (collectively, "area licensees") or by us. Domestically, IHOP and Applebee's restaurants are located in 49 states and the District of Columbia, while Fuzzy's restaurants are located in 15 states.
Changes in our pretax book income between 2023 and 2022 and are addressed in the preceding sections of “ Consolidated Results of Operations - Fiscal 2023, 2022 and 2021. ” The fiscal year 2023 effective tax rate of 13.0% applied to pretax book income was different than the statutory Federal income tax rate of 21% primarily due to the conclusion of a state income tax audit settlement, resulting in an income tax benefit of $15.1 million.
Changes in our pretax book income between 2024 and 2023 are addressed in the preceding sections of “ Consolidated Results of Operations - Fiscal 2024, 2023 and 2022. ” The fiscal year 2024 effective tax rate of 27.5% applied to pretax book income was different than the statutory Federal income tax rate of 21% primarily due to state and local taxes and a lower tax deduction related to stock-based compensation.
Any decreases in customer traffic or average customer check also could reduce the profitability of our company-operated restaurants. Significant increases in either the estimated income tax rate or the discount rate also could adversely impact estimated fair values used in quantitative tests for impairment.
Any decreases in customer traffic or average customer check also could reduce the profitability of our company-operated restaurants. Significant increases in the discount rate also could adversely impact estimated fair values used in quantitative tests for impairment. During the year ended December 31, 2024, we performed a quantitative test on Fuzzy's goodwill using the approach described above.