ANN ARBOR, Mich., Oct. 12, 2017 /PRNewswire/ -- Domino's Pizza, Inc. (NYSE: DPZ), the recognized world leader in pizza delivery, today announced results for the third quarter of 2017, comprised of strong growth in same store sales, global store counts and earnings per share. Domestic same store sales grew 8.4% during the quarter versus the year-ago period, which represents the 26(th) consecutive quarter of positive sales momentum in the Company's domestic business. International same store sales grew 5.1% during the quarter, marking the 95(th) consecutive quarter of positive international same store sales growth. The Company had global net store growth of 217 stores in the quarter, comprised of 53 net new domestic stores and 164 net new stores internationally, and has added 1,182 net new stores over the trailing four quarters.

Diluted EPS was $1.18 for the third quarter, which was up 22.9% over the Company's diluted EPS in the prior year quarter. Management noted that the as-reported diluted EPS for the third quarter was negatively impacted by expenses related to the Company's recapitalization. Diluted EPS, as adjusted, was $1.27 for the third quarter, which was up 32.3% over the Company's diluted EPS in the prior year quarter.

In connection with the Company's recapitalization, as further discussed below, the Company borrowed $1.9 billion, and used a portion of the proceeds to repay its remaining debt under its 2012 fixed rate notes. The Company also entered into a $1.0 billion accelerated share repurchase (ASR) agreement with a counterparty, which was completed subsequent to the quarter. In connection with the ASR agreement, the Company will receive and retire a total of 5,218,670 shares of its common stock at an average price of $191.62, including 4,558,863 shares of its common stock received and retired during the third quarter.

The Company's Board of Directors declared a 46-cent per share quarterly dividend for shareholders of record as of September 15, 2017 that was paid on September 29, 2017. The Company's Board of Directors also declared a 46-cent per share quarterly dividend for shareholders of record as of December 15, 2017, to be paid on December 29, 2017.

"The third quarter was an excellent example of us simply continuing to do what we do best: executing on our long-term strategy, relying upon our strong fundamentals and aligning with our outstanding U.S. and international operators to turn in another quarter of phenomenal results," said J. Patrick Doyle, Domino's President and Chief Executive Officer. "The momentum behind this business continues to amaze me, proving once again that our domestic and international franchisees are second to none."

Third Quarter Highlights:



    (dollars in millions, except per share data)      Third                  Third               Three Fiscal Three Fiscal
                                                                                                 Quarters of  Quarters of
                                                    Quarter of            Quarter of
                                                                                                         2017          2016
                                                          2017                   2016
                                                          ----                   ----

    Net income                                                      $56.4                  $47.2                      $184.6     $141.9

    Weighted average diluted shares                            47,715,788             49,242,182                  49,066,610 50,309,217

    Diluted earnings per share, as reported (1)                     $1.18                  $0.96                       $3.76      $2.82

    Items affecting comparability (2)                                0.08                      -                       0.08          -
                                                                     ----                    ---                       ----        ---

    Diluted earnings per share, as adjusted (1) (2)                 $1.27                  $0.96                       $3.84      $2.82
                                                                    =====                  =====                       =====      =====



    (1)              In the first quarter of 2017, the
                     Company adopted Accounting Standards
                     Update No. 2016-09, Compensation-
                     Stock Compensation (Topic 718):
                     Improvements to Employee Share-Based
                     Payment Accounting, (ASU 2016-09),
                     which requires the Company to record
                     excess tax benefits from equity-based
                     compensation as a reduction of the
                     provision for income taxes in the
                     income statement, whereas they were
                     previously recognized in equity. See
                     the "Adoption of New Accounting
                     Guidance" section below for additional
                     information.

    (2)              Refer to the Items Affecting
                     Comparability section on page three
                     for additional details. Diluted
                     earnings per share, as adjusted
                     figures may not sum to the total due
                     to the rounding of each individual
                     calculation.  See also the Comments
                     on Regulation G section on page
                     four.

    --  Revenues were up 13.6% for the third quarter versus the prior year
        period, due primarily to higher supply chain revenues from increased
        volumes. Higher same store sales and store count growth in both our
        domestic and international markets also contributed to the increase in
        revenues.
    --  Net Income increased 19.3% for the third quarter versus the prior year
        period, primarily driven by an increase in same store sales growth and
        store count as well as higher supply chain volumes. The adoption of the
        new equity-based compensation accounting standard also positively
        impacted net income. These increases were partially offset by higher
        general and administrative expenses, primarily from investments in
        technological initiatives. Net income was also negatively impacted by
        expenses related to the Company's recapitalization.
    --  Diluted EPS was $1.18 for the third quarter versus $0.96 in the prior
        year quarter, which represents a 22-cent or 22.9% increase over the
        prior year quarter. Diluted EPS, as adjusted, was $1.27 for the third
        quarter versus $0.96 in the prior year quarter, which represents a
        31-cent or 32.3% increase over the prior year quarter. These increases
        were driven by higher net income, as well as lower diluted share count,
        primarily as a result of the share repurchases made during the trailing
        four quarters. (See the Items Affecting Comparability section on page
        three and the Comments on Regulation G section on page four.)

The table below outlines certain statistical measures utilized by the Company to analyze its performance. Refer to the Comments on Regulation G section on page four for additional details.



                                                                Third               Third
                                                             Quarter of          Quarter of
                                                                   2017                 2016
                                                                   ----                 ----

    Same store sales growth: (versus prior year period)

    Domestic Company-owned stores                                        + 8.4 %              + 13.8 %

    Domestic franchise stores                                            + 8.4 %              + 12.9 %
                                                                         -----                ------

    Domestic stores                                                      + 8.4 %              + 13.0 %
                                                                         =====                ======

    International stores (excluding foreign currency impact)             + 5.1 %             +   6.6 %
                                                                         =====               =======


    Global retail sales growth: (versus prior year period)

    Domestic stores                                                     + 12.0 %              + 16.2 %

    International stores                                                + 16.8 %              + 13.6 %
                                                                        ------                ------

    Total                                                               + 14.5 %              + 14.9 %
                                                                        ======                ======


    Global retail sales growth: (versus prior year period,

       excluding foreign currency impact)

    Domestic stores                                                     + 12.0 %              + 16.2 %

    International stores                                                + 16.3 %              + 18.1 %
                                                                        ------                ------

    Total                                                               + 14.2 %              + 17.2 %
                                                                        ======                ======


                                        Domestic        Domestic  Total         International       Total

                                        Company-       Franchise Domestic           Stores

                                      owned Stores       Stores   Stores
                                      ------------       ------   ------

    Store counts:

    Store count at June 18, 2017                   396                    5,042               5,438         8,779   14,217

    Openings                                         3                       52                  55           176      231

    Closings                                         -                     (2)                (2)         (12)    (14)
                                                   ---                     ---                 ---           ---      ---

    Store count at September 10, 2017              399                    5,092               5,491         8,943   14,434
                                                   ===                    =====               =====         =====   ======

    Third quarter 2017 net change                    3                       50                  53           164      217
                                                   ===                      ===                 ===           ===      ===

    Trailing four quarters net change               12                      206                 218           964    1,182
                                                   ===                      ===                 ===           ===    =====

2017 Recapitalization

On July 24, 2017, the Company completed its recapitalization with the receipt of $1.9 billion of gross proceeds. The Company borrowed $1.6 billion of fixed rate senior secured notes and $300.0 million of floating rate senior secured notes and entered into a new $175.0 million variable funding note facility, which replaced its previous $125.0 million variable funding note facility. The Company used a portion of the proceeds from the recapitalization to repay the remaining $910.5 million in outstanding principal and interest under its 2012 fixed rate notes on July 27, 2017.

Additionally, the Board of Directors authorized a new share repurchase program that allows the Company to repurchase up to $1.25 billion of its common stock. This repurchase program replaced the remaining availability of approximately $136.4 million under the Company's previously approved $250.0 million share repurchase program. As part of this $1.25 billion share repurchase program, the Company entered into a $1.0 billion ASR agreement with a counterparty, which was completed subsequent to the quarter. In connection with the ASR agreement, the Company will receive and retire a total of 5,218,670 shares of its common stock at an average price of $191.62, including 4,558,863 shares of its common stock received and retired during the third quarter. As of October 12, 2017, the Company had authorization for repurchases of $250.0 million remaining under its open market share repurchase program.

The Company incurred certain expenses in connection with the recapitalization that are outlined in the items affecting comparability table below. Separately, the Company also recorded $16.8 million of debt issuance costs, which are included as a reduction of long-term debt on the consolidated balance sheet at September 10, 2017 and are expected be amortized into interest expense over the terms of its fixed and floating rate notes.

Adoption of New Accounting Guidance

The Company adopted ASU 2016-09 in the first quarter of 2017. This standard addresses the accounting for income taxes and forfeitures and the cash flow presentation of share-based compensation. The adoption resulted in a $3.5 million decrease in our third quarter 2017 provision for income taxes, or a 4.2 percentage point decrease in our third quarter 2017 effective tax rate, due to the recognition of excess tax benefits for options exercised and the vesting of equity awards. This item positively impacted our diluted EPS by approximately seven cents in the third quarter of 2017. Refer to the Company's Form 10-Q for the quarter ended September 10, 2017 for additional detailed information regarding the impact of the adoption of ASU 2016-09.

Conference Call Information

The Company will file its quarterly report on Form 10-Q this morning. As previously announced, Domino's Pizza, Inc. will hold a conference call today at 10 a.m. (Eastern) to review its third quarter 2017 financial results. The call can be accessed by dialing (888) 400-9978 (U.S./Canada) or (706) 634-4947 (International). Ask for the Domino's Pizza conference call. The call will also be webcast at biz.dominos.com. The webcast will also be archived for one year on biz.dominos.com.

Items Affecting Comparability

The Company's reported financial results for the third quarter of 2017 and the three fiscal quarters of 2017 are not comparable to the reported financial results for the equivalent periods in 2016. The table below presents certain items that affect comparability between 2017 and 2016 financial results. Management believes that including such information is critical to the understanding of its financial results for the third quarter of 2017 and the three fiscal quarters of 2017 as compared to the same periods in 2016 (See the Comments on Regulation G section on page four for additional details).

In addition to the items noted in the table below, the Company had lower weighted average diluted shares outstanding in 2017 that resulted in an increase in diluted EPS of approximately four cents in the third quarter of 2017 and approximately eight cents in the three fiscal quarters of 2017. The Company also incurred higher net interest expense in 2017 primarily as a result of higher net debt levels. The increase in net interest expense resulted in a decrease in diluted EPS of approximately two cents in the third quarter of 2017 and one cent in the three fiscal quarters of 2017.



                                                    Third Quarter                       Three Fiscal Quarters
                                                    -------------                       ---------------------

    (in thousands, except per share data)   Pre-tax                   After-tax Diluted EPS                   Pre-tax           After-tax Diluted EPS

                                                                                   Impact                                                    Impact
                                                                                   ------                                                    ------

    2017 items affecting comparability:
    -----------------------------------

    Recapitalization expenses:

    General and administrative expenses (1)                    $(622)                     $(389)                      $(0.01)                       $(622)      $(389)     $(0.01)

    Interest expense (2)                                        (264)                      (165)                       (0.00)                        (264)       (165)      (0.00)

    Debt issuance cost write-off (3)                          (5,521)                    (3,450)                       (0.07)                      (5,521)     (3,450)      (0.07)
                                                               ------                      ------                         -----                        ------       ------        -----

    Total of 2017 items                                      $(6,407)                   $(4,004)                      $(0.08)                     $(6,407)    $(4,004)     $(0.08)
                                                              =======                     =======                        ======                       =======      =======       ======



    (1)              Represents legal, professional and
                     administrative fees incurred in
                     connection with the Company's 2017
                     recapitalization.

    (2)              Represents interest expense the
                     Company incurred on its 2012
                     borrowings subsequent to the closing
                     of the 2017 recapitalization but
                     prior to the repayment of the 2012
                     borrowings, resulting in the payment
                     of interest on both the 2012 and 2017
                     facilities for a short period of
                     time.

    (3)              Represents the write-off of debt
                     issuance costs related to the
                     extinguishment of the 2012 debt in
                     connection with the Company's 2017
                     recapitalization.

Liquidity

As of September 10, 2017, the Company had approximately:


    --  $61.4 million of unrestricted cash and cash equivalents;
    --  $3.16 billion in total debt; and
    --  $131.9 million of available borrowings under its $175.0 million variable
        funding notes, net of letters of credit issued of $43.1 million. The
        Company has collateralized all of its letters of credit with restricted
        cash, and has the ability to access this cash with minimal notice.

The Company invested $38.9 million in capital expenditures during the three fiscal quarters of 2017, versus $38.3 million in the three fiscal quarters of 2016. Free cash flow, as reconciled below to cash flows from operations as determined under generally accepted accounting principles (GAAP), was approximately $183.2 million in the three fiscal quarters of 2017.



    (in thousands)                            Three Fiscal
                                                Quarters
                                                 of 2017
                                                 -------

    Net cash provided by operating activities              $222,138

    Capital expenditures                                   (38,897)
                                                            -------

    Free cash flow                                         $183,241
                                                           ========

Comments on Regulation G

In addition to the GAAP financial measures set forth in this press release, the Company has included non-GAAP financial measures within the meaning of Regulation G, including free cash flow metrics and measures related to items affecting comparability between fiscal quarters and other fiscal periods. The Company has also included metrics such as global retail sales growth and same store sales growth, which are commonly used statistical measures in the quick-service restaurant industry that are important to understanding Company performance.

The Company uses "Diluted EPS, as adjusted," which is calculated as reported Diluted EPS adjusted for the items that affect comparability to the prior year periods discussed above. The most directly comparable financial measure calculated and presented in accordance with GAAP is Diluted EPS. The Company believes that the Diluted EPS, as adjusted measure is important and useful to investors and other interested persons and that such persons benefit from having a consistent basis for comparison between reporting periods. The Company uses Diluted EPS, as adjusted to internally evaluate operating performance, to evaluate itself against its peers and in long-range planning. Additionally, the Company believes that analysts covering the Company's stock performance generally eliminate these items affecting comparability when preparing their financial models, when determining their published EPS estimates and when benchmarking the Company against its competitors.

The Company uses "Global retail sales" to refer to total worldwide retail sales at Company-owned and franchise stores. The Company believes global retail sales information is useful in analyzing revenues because franchisees pay royalties that are based on a percentage of franchise retail sales. The Company reviews comparable industry global retail sales information to assess business trends and to track the growth of the Domino's Pizza(®) brand. In addition, supply chain revenues are directly impacted by changes in franchise retail sales. Retail sales for franchise stores are reported to the Company by its franchisees and are not included in Company revenues.

The Company uses "Same store sales growth," which is calculated by including only sales from stores that also had sales in the comparable period of the prior year. International same store sales growth is calculated similarly to domestic same store sales growth. Changes in international same store sales are reported excluding foreign currency impacts, which reflect changes in international local currency sales.

The Company uses "Free cash flow," which is calculated as cash flows from operations less capital expenditures, both as reported under GAAP. The Company believes that the free cash flow measure is important to investors and other interested persons, and that such persons benefit from having a measure which communicates how much cash flow is available for working capital needs or to be used for repurchasing debt, making acquisitions, repurchasing common stock, paying dividends or other similar uses of cash.

About Domino's Pizza(®)

Founded in 1960, Domino's Pizza is the recognized world leader in pizza delivery, with a significant business in carryout pizza. It ranks among the world's top public restaurant brands with a global enterprise of more than 14,400 stores in over 85 international markets. Domino's had global retail sales of nearly $10.9 billion in 2016, with more than $5.3 billion in the U.S. and more than $5.5 billion internationally. In the third quarter of 2017, Domino's had global retail sales of more than $2.8 billion, with nearly $1.4 billion in the U.S. and over $1.4 billion internationally. Its system is comprised of independent franchise owners who accounted for over 97% of Domino's stores as of the third quarter of 2017. Emphasis on technology innovation helped Domino's reach an estimated $5.6 billion in global digital sales in 2016, and has produced several innovative ordering platforms, including Google Home, Facebook Messenger, Apple Watch, Amazon Echo, Twitter and text message using a pizza emoji. In late 2017, as part of an industry-first collaboration with Ford Motor Company, Domino's began a meaningful test of delivery using self-driving vehicles.

Order - dominos.com
AnyWare Ordering - anyware.dominos.com
Company Info - biz.dominos.com
Twitter - twitter.com/dominos
Facebook - facebook.com/dominos
Instagram - instagram.com/dominos
YouTube - youtube.com/dominos

Please visit our Investor Relations website at biz.dominos.com to view news, announcements, earnings releases and conference webcasts.

SAFE HARBOR STATEMENT UNDER THE PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995:

This press release contains forward-looking statements. You can identify forward-looking statements because they contain words such as "believes," "expects," "may," "will," "should," "seeks," "approximately," "intends," "plans," "estimates," or "anticipates" or similar expressions that concern our strategy, plans or intentions. These forward-looking statements relating to our anticipated profitability, estimates in same store sales growth, the growth of our international business, ability to service our indebtedness, our future cash flows, our operating performance, trends in our business and other descriptions of future events reflect the Company's expectations based upon currently available information and data. However, actual results are subject to future risks and uncertainties that could cause actual results to differ materially from those expressed or implied by such forward-looking statements. The risks and uncertainties that could cause actual results to differ materially include: the level of our long-term and other indebtedness; uncertainties relating to litigation; consumer preferences, spending patterns and demographic trends; the effectiveness of our advertising, operations and promotional initiatives; the strength of our brand in the markets in which we compete; our ability to retain key personnel; new product, digital ordering and concept developments by us, and other food-industry competitors; the ongoing level of profitability of our franchisees; our ability and that of our franchisees to open new restaurants and keep existing restaurants in operation; changes in operating expenses resulting from changes in prices of food (particularly cheese), labor, utilities, insurance, employee benefits and other operating costs; the impact that widespread illness or general health concerns may have on our business and the economies of the countries where we operate; severe weather conditions and natural disasters; changes in our effective tax rate; changes in foreign currency exchange rates; changes in government legislation and regulations; adequacy of our insurance coverage; costs related to future financings; our ability and that of our franchisees to successfully operate in the current credit environment; changes in the level of consumer spending given the general economic conditions, including interest rates, energy prices and consumer confidence; availability of borrowings under our variable funding notes and our letters of credit; and changes in accounting policies. 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 annual report on Form 10-K. These forward-looking statements speak only as of the date of this press release, and you should not rely on such statements as representing the views of the Company as of any subsequent date. Except as required by applicable securities laws, we do not undertake to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.

TABLES TO FOLLOW


                                                                         Domino's Pizza, Inc. and Subsidiaries

                                                                      Condensed Consolidated Statements of Income

                                                                                      (Unaudited)


                                                           Fiscal Quarter Ended
                                                           --------------------

                                             September 10,                                  % of                          September 11,    % of

                                                      2017                                  Total                                   2016     Total

                                                                                         Revenues                                        Revenues
                                                                                         --------                                        --------

    (In thousands, except per share data)

    Revenues:

    Domestic Company-owned stores                                 $112,905                                                                         $100,966

    Domestic franchise                                              80,244                                                                           70,637

    Supply chain                                                   402,143                                                                          355,036

    International franchise                                         48,350                                                                           40,038
                                                                    ------                                                                           ------

    Total revenues                                                 643,642                                         100.0%                           566,677    100.0%
                                                                   -------                                          -----                            -------     -----


    Cost of sales:

    Domestic Company-owned stores                                   86,814                                                                           77,221

    Supply chain                                                   358,350                                                                          315,553
                                                                   -------                                                                          -------

    Total cost of sales                                            445,164                                          69.2%                           392,774     69.3%
                                                                   -------                                           ----                            -------      ----

    Operating margin                                               198,478                                          30.8%                           173,903     30.7%

    General and administrative                                      81,398                                          12.6%                            72,992     12.9%
                                                                    ------                                           ----                             ------      ----

    Income from operations                                         117,080                                          18.2%                           100,911     17.8%


    Interest expense, net                                         (32,529)                                        (5.1)%                          (25,097)   (4.4)%
                                                                   -------                                          -----                            -------     -----

    Income before provision for income taxes                        84,551                                          13.1%                            75,814     13.4%


    Provision for income taxes                                      28,183                                           4.3%                            28,582      5.1%
                                                                    ------                                            ---                             ------       ---

    Net income                                                     $56,368                                           8.8%                           $47,232      8.3%
                                                                   =======                                            ===                            =======       ===


    Earnings per share:

    Common stock - diluted                                           $1.18                                                                            $0.96


    Dividends declared per share                                     $0.46                                                                            $0.38



                                                                             Domino's Pizza, Inc. and Subsidiaries

                                                                          Condensed Consolidated Statements of Income

                                                                                          (Unaudited)


                                                           Three Fiscal Quarters Ended
                                                           ---------------------------

                                             September 10,                                      % of                          September 11,    % of

                                                      2017                                      Total                                   2016     Total

                                                                                             Revenues                                        Revenues
                                                                                             --------                                        --------

    (In thousands, except per share data)

    Revenues:

    Domestic Company-owned stores                                     $338,880                                                                          $295,243

    Domestic franchise                                                 242,548                                                                           208,463

    Supply chain                                                     1,180,800                                                                         1,029,990

    International franchise                                            134,242                                                                           119,497
                                                                       -------                                                                           -------

    Total revenues                                                   1,896,470                                         100.0%                          1,653,193    100.0%
                                                                     ---------                                          -----                           ---------     -----


    Cost of sales:

    Domestic Company-owned stores                                      263,038                                                                           223,771

    Supply chain                                                     1,048,293                                                                           916,465
                                                                     ---------                                                                           -------

    Total cost of sales                                              1,311,331                                          69.2%                          1,140,236     69.0%
                                                                     ---------                                           ----                           ---------      ----

    Operating margin                                                   585,139                                          30.8%                            512,957     31.0%

    General and administrative                                         239,158                                          12.6%                            209,632     12.7%
                                                                       -------                                           ----                             -------      ----

    Income from operations                                             345,981                                          18.2%                            303,325     18.3%


    Interest expense, net                                             (82,384)                                        (4.3)%                           (75,977)   (4.5)%
                                                                       -------                                          -----                             -------     -----

    Income before provision for income taxes                           263,597                                          13.9%                            227,348     13.8%


    Provision for income taxes                                          79,019                                           4.2%                             85,403      5.2%
                                                                        ------                                            ---                              ------       ---

    Net income                                                        $184,578                                           9.7%                           $141,945      8.6%
                                                                      ========                                            ===                            ========       ===


    Earnings per share:

    Common stock - diluted                                               $3.76                                                                             $2.82


    Dividends declared per share                                         $1.38                                                                             $1.14



                                                Domino's Pizza, Inc. and Subsidiaries

                                                Condensed Consolidated Balance Sheets

                                                             (Unaudited)


                                                    September 10, 2017                            January 1, 2017
                                                    ------------------                            ---------------

    (In thousands)

    Assets

    Current assets:

    Cash and cash equivalents                                                             $61,360                      $42,815

    Restricted cash and cash equivalents                                                  192,001                      126,496

    Accounts receivable, net                                                              154,475                      150,369

    Inventories                                                                            37,093                       40,181

    Advertising fund assets, restricted                                                   126,340                      118,377

    Prepaid expenses and other                                                             21,317                       17,635
                                                                                           ------                       ------

    Total current assets                                                                  592,586                      495,873

    Property, plant and equipment, net                                                    139,677                      138,534

    Other assets                                                                           83,972                       81,888
                                                                                           ------                       ------

    Total assets                                                                         $816,235                     $716,295
                                                                                         ========                     ========

    Liabilities and stockholders' deficit

    Current liabilities:

    Current portion of long-term debt                                                     $32,313                      $38,887

    Accounts payable                                                                      109,756                      111,510

    Dividends payable                                                                      20,430                          619

    Advertising fund liabilities                                                          126,340                      118,377

    Other accrued liabilities                                                             109,691                      134,305
                                                                                          -------                      -------

    Total current liabilities                                                             398,530                      403,698

    Long-term liabilities:

    Long-term debt, less current portion                                                3,128,048                    2,148,990

    Other accrued liabilities                                                              55,001                       46,750
                                                                                           ------                       ------

    Total long-term liabilities                                                         3,183,049                    2,195,740

    Total stockholders' deficit                                                       (2,765,344)                 (1,883,143)
                                                                                       ----------                   ----------

    Total liabilities and stockholders' deficit                                          $816,235                     $716,295
                                                                                         ========                     ========



                                                                      Domino's Pizza, Inc. and Subsidiaries

                                                                 Condensed Consolidated Statements of Cash Flows

                                                                                   (Unaudited)


                                                                                                   Three Fiscal Quarters Ended
                                                                                                   ---------------------------

                                                                                                          September 10,                    September 11,

                                                                                                                          2017                       2016
                                                                                                                          ----                       ----

    (In thousands)

    Cash flows from operating activities:

    Net income                                                                                                                    $184,578                  $141,945

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

    Depreciation and amortization                                                                                                   30,054                    25,460

    Losses on sale/disposal of assets                                                                                                  648                       473

    Amortization of debt issuance costs                                                                                              9,424                     4,562

    Provision for deferred income taxes                                                                                              5,680                     2,657

    Non-cash compensation expense                                                                                                   14,271                    12,344

    Other                                                                                                                              234                     (406)

    Excess tax benefits from equity-based compensation                                                                            (20,430)                 (41,479)

    Changes in operating assets and liabilities                                                                                    (2,321)                   17,061
                                                                                                                                    ------                    ------

    Net cash provided by operating activities                                                                                      222,138                   162,617

    Cash flows from investing activities:

    Capital expenditures                                                                                                          (38,897)                 (38,254)

    Changes in restricted cash                                                                                                    (65,505)                   57,371

    Other                                                                                                                              327                     2,989
                                                                                                                                       ---                     -----

    Net cash provided by (used in) investing activities                                                                          (104,075)                   22,106

    Cash flows from financing activities:

    Proceeds from issuance of long-term debt                                                                                     1,900,000                    63,000

    Repayments of long-term debt and capital lease obligations                                                                   (920,093)                 (77,592)

    Proceeds from exercise of stock options                                                                                          4,014                    12,324

    Excess tax benefits from equity-based compensation                                                                                   -                   41,479

    Purchases of common stock                                                                                                  (1,012,721)                (283,858)

    Tax payments for restricted stock upon vesting                                                                                 (9,386)                  (5,605)

    Payments of common stock dividends and equivalents                                                                            (44,630)                 (37,548)

    Cash paid for financing costs                                                                                                 (16,846)                        -

    Other                                                                                                                            (205)                        -
                                                                                                                                      ----                       ---

    Net cash used in financing activities                                                                                         (99,867)                (287,800)
                                                                                                                                   -------                  --------

    Effect of exchange rate changes on cash and cash equivalents                                                                       349                     (391)
                                                                                                                                       ---                      ----

    Change in cash and cash equivalents                                                                                             18,545                 (103,468)

    Cash and cash equivalents, at beginning of period                                                                               42,815                   133,449
                                                                                                                                    ------                   -------

    Cash and cash equivalents, at end of period                                                                                    $61,360                   $29,981
                                                                                                                                   =======                   =======

View original content with multimedia:http://www.prnewswire.com/news-releases/dominos-pizza-announces-third-quarter-2017-financial-results-300535371.html

SOURCE Domino's Pizza, Inc.