Ticker FirmName Exchange Inventory

BAGL EINSTEIN NDQ 24.728

BWLD BUFFALOWILDWINGS NDQ 57.021
DNKN DUNKIN'BRANDS NDQ 284.377
EAT BRINKER NYSE #N/A
PBPB POTBELLY NDQ 33.946
PZZA PAPAJOHN'S NDQ 89.144
Ticker FirmName Exchange Currency
BAGL EINSTEIN NDQ USD
BJRI BJ'SRESTAURANTS NDQ USD
BKW BURGERKING NYSE USD
BLMN BLOOMIN'BRANDS NDQ USD
BOBE BOBEVANSFARMS NDQ USD
BWLD BUFFALOWILDWINGS NDQ USD
CAKE CHEESECAKEFACTORY NDQ USD
CBRL CRACKERBARREL NDQ USD
CMG CHIPOTLEMEX NYSE USD
DIN DINEEQUITY NYSE USD
DNKN DUNKIN'BRANDS NDQ USD
DPZ DOMINO'SPIZZA NYSE USD
DRI DARDENRESTAURANTS NYSE USD
EAT BRINKER NYSE USD
JACK JACKINTHEBOX NDQ USD
KKD KRISPYKREME NYSE USD
MCD MCDONALD'S NYSE USD
PBPB POTBELLY NDQ USD
PLKI POPEYESLOUISIANA NDQ USD
PNRA PANERABREAD NDQ USD
PZZA PAPAJOHN'S NDQ USD
RRGB REDROBINGOURMET NDQ USD
RT RUBYTUESDAY NYSE USD
SBUX STARBUCKS NDQ USD
SONC SONIC NDQ USD
THI TIMHORTONS NYSE USD
TXRH TEXASROADHOUSE NDQ USD
WEN WENDY'S NDQ USD
YUM YUM!BRANDS NYSE USD
Ticker FYEnd Cash AR TCA Inventory NetProperty AP
BAGL 2004-12-31 00:00:00.0000000 9.752 7.123 4.941 24.728 41.855 30.963
BAGL 2005-12-31 00:00:00.0000000 1.556 5.506 5.072 19.194 33.359 19.093
BAGL 2006-12-31 00:00:00.0000000 5.477 5.844 4.948 24.894 33.889 20.75
BAGL 2007-12-31 00:00:00.0000000 9.436 7.296 5.313 29.04 47.714 20.7
BAGL 2008-12-31 00:00:00.0000000 24.216 6.459 5.29 41.265 59.747 22.707
BAGL 2009-12-31 00:00:00.0000000 9.885 5.629 5.513 34.474 58.682 13.635
BAGL 2010-12-31 00:00:00.0000000 11.768 5.841 5.585 41.079 56.663 26.029
BAGL 2011-12-31 00:00:00.0000000 8.652 7.774 5.562 38.899 59.017 23.999
BAGL 2012-12-31 00:00:00.0000000 17.432 9.024 5.382 48.746 63.013 30.588
BAGL 2013-12-31 00:00:00.0000000 5.982 9.875 5.634 40.632 64.229 30.323
BJRI 2004-12-31 00:00:00.0000000 3.766 2.299 1.294 28.32 66.489 18.602
BJRI 2005-12-31 00:00:00.0000000 8.144 2.377 1.723 58.231 99.773 26.405
BJRI 2006-12-31 00:00:00.0000000 51.758 2.368 2.059 95.548 148.395 36.427
BJRI 2007-12-31 00:00:00.0000000 11.617 11.235 2.544 75.985 202.781 42.483
BJRI 2008-12-31 00:00:00.0000000 8.852 10.084 3.606 35.722 262.205 55.336
BJRI 2009-12-31 00:00:00.0000000 44.906 13.193 3.994 74.298 291.913 66.741
BJRI 2010-12-31 00:00:00.0000000 31.518 10.041 4.96 82.721 330.108 64.085
BJRI 2011-12-31 00:00:00.0000000 22.391 14.539 5.963 86.999 390.591 74.168
BJRI 2012-12-31 00:00:00.0000000 15.074 18.929 6.061 82.72 457.499 82.484
BJRI 2013-12-31 00:00:00.0000000 22.995 12.776 7.433 70.836 513.597 92.139
BKW 2010-12-31 00:00:00.0000000 207 153.5 15.6 559.3 1110.7 420.5
BKW 2011-12-31 00:00:00.0000000 459 152.8 13.7 724.1 1026.5 438.5
BKW 2012-12-31 00:00:00.0000000 546.7 179 6.7 890.5 885.2 312.6
BKW 2013-12-31 00:00:00.0000000 786.9 179.7 1.2 1074.4 801.5 235.3
BLMN 2010-12-31 00:00:00.0000000 365.536 29.678 58.974 530.893 1673.281 208.238
BLMN 2011-12-31 00:00:00.0000000 482.084 62.833 69.223 708.279 1635.898 233.69
BLMN 2012-12-31 00:00:00.0000000 261.69 47.976 78.181 487.812 1506.035 262.661
BLMN 2013-12-31 00:00:00.0000000 209.871 57.698 80.613 484.031 1634.13 286.284
BOBE 2004-04-30 00:00:00.0000000 3.986 13.413 19.54 47.472 783.397 78.411
BOBE 2005-04-30 00:00:00.0000000 5.267 14.707 24.416 57.239 956.946 103.525
BOBE 2006-04-30 00:00:00.0000000 16.727 16.131 28.058 82.402 967.717 114.633
BOBE 2007-04-30 00:00:00.0000000 29.287 20.515 28.673 102.464 957.549 105.845
BOBE 2008-04-30 00:00:00.0000000 7.669 19.951 31.345 71.483 998.402 116.691
BOBE 2009-04-30 00:00:00.0000000 13.606 23.045 31.087 80.26 1002.692 104.098
BOBE 2010-04-30 00:00:00.0000000 17.803 19.857 25.92 76.924 961.974 105.231
BOBE 2011-04-30 00:00:00.0000000 57.73 26.043 23.526 119.605 900.878 104.401
BOBE 2012-04-30 00:00:00.0000000 35.946 29.85 23.388 103.647 883.295 102.294
BOBE 2013-04-30 00:00:00.0000000 9.01 33.958 22.491 146.714 793.9 105.464
BWLD 2004-12-31 00:00:00.0000000 49.011 2.766 1.207 57.021 59.649 15.385
BWLD 2005-12-31 00:00:00.0000000 52.404 4.431 1.502 61.079 68.693 17.303
BWLD 2006-12-31 00:00:00.0000000 64.585 6.141 1.767 74.95 78.137 22.375
BWLD 2007-12-31 00:00:00.0000000 68.034 7.861 2.362 84.506 102.742 29.514
BWLD 2008-12-31 00:00:00.0000000 44.504 6.654 3.104 60.898 154.432 37.962
BWLD 2009-12-31 00:00:00.0000000 77.596 9.501 3.644 98.523 189.639 63.914
BWLD 2010-12-31 00:00:00.0000000 105.073 9.033 4.158 134.204 224.97 76.714
BWLD 2011-12-31 00:00:00.0000000 103.178 12.165 6.311 139.245 310.17 112.418
BWLD 2012-12-31 00:00:00.0000000 83.748 20.203 7.82 125.536 386.57 139.08
BWLD 2013-12-31 00:00:00.0000000 133.294 21.845 9.492 182.756 440.538 164.656
CAKE 2004-12-31 00:00:00.0000000 14.041 31.225 22.527 114.546 485.972 106.435
CAKE 2005-12-31 00:00:00.0000000 31.052 34.498 19.119 172.254 609.918 123.795
CAKE 2006-12-31 00:00:00.0000000 44.79 54.44 20.775 202.477 732.204 162.697
CAKE 2007-12-31 00:00:00.0000000 36.867 72.392 24.058 181.213 862.331 205.536
CAKE 2008-12-31 00:00:00.0000000 80.365 45.358 23.132 190.219 860.489 185.833
CAKE 2009-12-31 00:00:00.0000000 73.715 38.827 22.202 172.227 788.402 200.461
CAKE 2010-12-31 00:00:00.0000000 81.619 43.48 23.036 186.052 755.468 202.705
CAKE 2011-12-31 00:00:00.0000000 48.211 43.43 28.21 176.395 758.503 223.24
CAKE 2012-12-31 00:00:00.0000000 83.569 62.658 28.836 230.207 764.418 251.821
CAKE 2013-12-31 00:00:00.0000000 61.751 65.542 35.478 225.903 795.379 264.247
CMG 2004-12-31 00:00:00.0000000 0 2.49 2.256 10.332 289.873 36.972
CMG 2005-12-31 00:00:00.0000000 0.061 1.933 2.625 17.824 340.694 40.411
CMG 2006-12-31 00:00:00.0000000 153.642 4.865 3.505 178.837 404.74 59.608
CMG 2007-12-31 00:00:00.0000000 151.176 5.373 4.332 201.844 494.93 73.225
CMG 2008-12-31 00:00:00.0000000 88.044 3.643 4.789 211.072 585.899 76.706
CMG 2009-12-31 00:00:00.0000000 219.566 4.763 5.614 297.454 636.411 97.85
CMG 2010-12-31 00:00:00.0000000 224.838 5.658 7.098 406.221 676.881 122.933
CMG 2011-12-31 00:00:00.0000000 401.243 8.389 8.913 501.192 751.951 153.079
CMG 2012-12-31 00:00:00.0000000 322.553 16.8 11.096 546.607 866.703 186.709
CMG 2013-12-31 00:00:00.0000000 323.203 24.016 13.044 666.307 963.238 199.228
DNKN 2010-12-31 00:00:00.0000000 134.1 79.943 0 284.377 193.273 47.097
DNKN 2011-12-31 00:00:00.0000000 246.715 58.787 0 406.474 185.36 49.396
DNKN 2012-12-31 00:00:00.0000000 252.618 53.056 0 419.78 181.172 91.257
DNKN 2013-12-31 00:00:00.0000000 256.933 79.765 0 461.76 182.858 78.728
DPZ 2004-12-31 00:00:00.0000000 40.396 74.901 21.505 189.491 136.883 121.777
DPZ 2005-12-31 00:00:00.0000000 66.919 74.845 24.231 221.346 131.455 136.757
DPZ 2006-12-31 00:00:00.0000000 38.222 66.691 22.803 166.305 117.144 125.865
DPZ 2007-12-31 00:00:00.0000000 11.344 68.886 24.931 226.882 122.89 130.379
DPZ 2008-12-31 00:00:00.0000000 45.372 70.02 24.342 254.251 108.43 118.781
DPZ 2009-12-31 00:00:00.0000000 42.392 77.352 25.89 278.668 102.776 131.905
DPZ 2010-12-31 00:00:00.0000000 47.945 81.919 26.998 305.038 97.384 135.39
DPZ 2011-12-31 00:00:00.0000000 50.292 88.145 30.702 326.843 92.4 136.898
DPZ 2012-12-31 00:00:00.0000000 54.813 95.961 31.061 306.267 91.445 149.243
DPZ 2013-12-31 00:00:00.0000000 14.383 107.602 30.321 351.54 97.584 167.516
MCD 2004-12-31 00:00:00.0000000 1379.8 745.5 147.5 2857.8 20703.1 1210.3
MCD 2005-12-31 00:00:00.0000000 4260.4 795.9 147 5849.7 19908 1081.4
MCD 2006-12-31 00:00:00.0000000 2136.4 904.2 149 3625.3 20845.7 1220.6
MCD 2007-12-31 00:00:00.0000000 1981.3 1053.8 125.3 3581.9 20984.7 1020.5
MCD 2008-12-31 00:00:00.0000000 2063.4 931.2 111.5 3517.6 20254.5 1046.9
MCD 2009-12-31 00:00:00.0000000 1796 1060.4 106.2 3416.3 21531.5 1109.2
MCD 2010-12-31 00:00:00.0000000 2387 1179.1 109.9 4368.5 22060.6 1420.2
MCD 2011-12-31 00:00:00.0000000 2335.7 1334.7 116.8 4403 22834.5 1517.6
MCD 2012-12-31 00:00:00.0000000 2336.1 1375.3 121.7 4922.1 24677.2 1729.6
MCD 2013-12-31 00:00:00.0000000 2798.7 1319.8 123.7 5050.1 25747.3 1690.7
PBPB 2011-12-31 00:00:00.0000000 24.146 2.355 2.62 33.946 59.421 17.386
PBPB 2012-12-31 00:00:00.0000000 22.595 3.276 1.91 32.464 69.309 17.22
PBPB 2013-12-31 00:00:00.0000000 69.579 2.991 2.263 81.798 78.983 17.164
PZZA 2004-12-31 00:00:00.0000000 14.698 25.672 23.23 89.144 197.103 97.975
PZZA 2005-12-31 00:00:00.0000000 22.098 18.937 26.03 92.008 178.447 95.433
PZZA 2006-12-31 00:00:00.0000000 12.979 22.543 26.729 84.543 197.722 101.571
PZZA 2007-12-30 00:00:00.0000000 8.877 21.675 18.806 73.661 198.957 98.489
PZZA 2008-12-31 00:00:00.0000000 10.987 22.921 16.872 75.348 189.992 93.053
PZZA 2009-12-31 00:00:00.0000000 28.219 21.496 15.767 87.399 194.242 88.77
PZZA 2010-12-31 00:00:00.0000000 46.225 24.733 17.402 112.372 186.594 90.687
PZZA 2011-12-31 00:00:00.0000000 17.238 31.708 20.091 93.4 185.132 79.743
PZZA 2012-12-31 00:00:00.0000000 16.396 48.162 22.178 118.626 196.661 103.581
PZZA 2013-12-31 00:00:00.0000000 13.67 56.485 23.035 125.04 212.097 97.861
SBUX 2004-09-30 00:00:00.0000000 299.128 140.226 422.663 1368.485 1471.446 660.868
SBUX 2005-09-30 00:00:00.0000000 173.809 190.762 546.299 1209.334 1842.019 774.2
SBUX 2006-09-30 00:00:00.0000000 312.606 224.271 636.222 1529.788 2287.899 1002.932
SBUX 2007-09-30 00:00:00.0000000 281.261 287.925 691.658 1696.487 2890.433 1147.643
SBUX 2008-09-30 00:00:00.0000000 269.8 329.5 692.8 1748 2956.4 955.1
SBUX 2009-09-30 00:00:00.0000000 599.8 271 664.9 2035.8 2536.4 1037.8
SBUX 2010-09-30 00:00:00.0000000 1164 302.7 543.3 2756.4 2416.5 1218.8
SBUX 2011-09-30 00:00:00.0000000 1148.1 386.5 965.8 3794.9 2355 1480.9
SBUX 2012-09-30 00:00:00.0000000 1188.6 485.9 1241.5 4199.6 2658.9 1531.9
SBUX 2013-09-30 00:00:00.0000000 2575.7 561.4 1111.2 5471.4 3200.5 4545.1
TCL LTDebt Depreciation EBIT EBT Taxation NetIncome
43.39 160.871 27.848 7.015 -17.454 -0.049 -17.405
30.936 160.589 26.316 9.682 -14.018 0 -14.018
32.883 166.68 16.949 21.931 -6.868 0 -6.868
25.386 88.942 11.192 28.867 13.04 0.454 12.586
92.682 79.825 14.1 27.814 22.177 1.1 21.077
62.23 74.572 16.627 24.917 18.803 -53.192 71.995
35.433 80.213 17.769 27.571 20.541 9.918 10.623
38.702 66.7 19.259 24.518 21.161 7.958 13.203
43.347 131.7 19.707 24.228 20.844 8.103 12.741
43.008 103.25 18.203 27.864 21.894 7.329 14.565
18.602 0 5.249 6.307 8.551 2.286 6.265
26.405 0 6.984 11.104 12.372 4.021 8.351
36.427 0 9.983 12.95 14.679 4.834 9.845
42.483 0 14.421 15.415 17.199 5.494 11.705
55.336 9.5 19.184 11.76 13.045 2.737 10.308
66.741 5 24.119 20.014 18.586 5.548 13.038
64.085 0 28.878 31.318 30.8 7.638 23.162
74.168 0 34.075 43.426 43.652 12.082 31.57
82.484 0 41.347 41.422 42.656 11.247 31.409
92.139 0 49.007 23.86 25.012 3.99 21.022
456.7 2755.9 0 -85.8 -143.9 -28.2 -115.7
472 3105.7 0 362.5 114.7 26.6 88.1
397.8 3025.7 0 417.7 159.7 42 117.7
346 2994.2 0 522.2 322.2 88.5 233.7
651.028 2076.24 156.267 168.911 80.476 21.3 52.968
956.424 1776.385 153.689 213.452 130.895 21.716 100.005
691.378 1471.449 155.482 181.137 73.41 12.106 49.971
744.502 1405.597 164.094 225.357 172.36 -42.208 208.367
145.847 24.333 50.106 113.301 111.99 39.955 72.035
188.628 210.333 66.835 66.906 57.672 20.704 36.968
159.485 206.333 76.062 85.357 73.712 18.938 54.774
201.183 172.333 74.238 98.422 89.427 28.885 60.542
326.204 133.096 77.131 107.24 96.25 31.374 64.876
245.805 176.192 81.934 28.367 16.061 21.207 -5.146
193.456 149.287 83.988 106.414 96.326 25.998 70.328
171.112 135.716 83.148 88.54 79.673 25.51 54.163
194.889 97.145 82.112 107.874 99.99 27.14 72.85
340.884 0.816 79.482 13.886 -55.342 -52.48 -2.862
18.327 0 9.717 10.645 11.316 4.115 7.201
20.203 0 11.765 12.979 14.319 5.439 8.88
 25.78 0 14.492 21.499 23.838 7.565 16.273
32.49 0 16.987 25.609 28.518 8.864 19.654
40.532 0 23.622 35.394 36.364 11.929 24.435
66.704 0 32.605 44.351 45.428 14.757 30.671
79.116 0 39.205 56.341 57.025 18.625 38.4
114.27 0 49.913 72.784 72.902 22.476 50.426
140.843 0 67.462 82.614 83.368 26.093 57.275
166.474 0 84.978 100.861 101.535 29.981 71.554
109.846 0 35.943 98.881 102.081 35.543 66.538
129.892 0 45.135 129.182 133.657 46.111 87.546
162.796 0 53.064 106.841 113.134 31.852 81.282
217.072 175 64.202 110.803 105.663 31.699 73.964
185.833 275 73.29 87.171 73.255 20.962 52.293
200.461 100 75.184 73.717 51.307 8.474 42.833
202.705 0 72.14 128.211 111.089 29.376 81.713
223.24 0 71.958 133.45 129.143 33.423 95.72
253.034 0 74.433 138.699 133.974 35.551 98.423
264.247 0 78.558 160.954 156.45 42.094 114.356
38.663 0 21.802 7.784 6.126 0 6.126
41.982 3.476 28.026 34.113 30.24 -7.456 37.696
61.201 4.036 34.253 65.934 68.255 26.832 41.423
73.301 3.96 43.595 114.351 114.002 43.439 70.563
76.788 3.878 52.77 133.378 127.206 49.004 78.202
102.153 3.782 61.308 209.661 204.225 77.38 126.845
123.054 3.661 68.921 294.127 289.061 110.08 178.981
157.453 3.529 74.938 356.368 349.705 134.76 214.945
186.852 3.386 84.13 460.892 457.685 179.685 278
199.228 0 96.054 539.471 534.471 207.033 327.438
280.555 1852.176 57.826 175.7 1.621 -7.415 26.861
316.54 1458.272 52.522 208.784 70.288 32.371 34.442
353.515 1830.529 56.027 217.078 139.65 54.377 108.308
344.298 1825.605 49.366 286.366 199.718 71.784 146.903
189.667 751.36 0 171.379 100.06 37.773 62.287
217.385 701.207 0 199.104 173.251 64.969 108.282
155.201 739.756 0 214.197 160.425 54.198 106.227
175.508 1704.771 0 193.91 55.559 17.677 37.882
149.554 1704.444 0 195.03 82.87 28.899 53.971
219.423 1522.463 0 189.509 135.522 55.778 79.744
186.126 1451.321 0 227.702 138.945 51.028 87.917
197.175 1450.369 0 259.145 167.806 62.445 105.361
229.498 1536.443 0 282.331 181.187 68.795 112.392
254.611 1512.299 0 313.811 225.099 82.114 142.985
3520.5 8357.3 0 3435.5 3142.4 923.9 2278.5
4036.3 8937.4 0 3924.1 3648.8 1099.4 2602.2
3008.1 8416.5 0 4330 4089.6 1293.4 3544.2
 4498.5 7310 0 3674.5 3456.5 1237.1 2395.1
2537.9 10186 0 6205.7 6047.3 1844.8 4313.2
2988.7 10560.3 0 6559.9 6319.2 1936 4551
2924.7 11497 0 7229.4 6836 2054 4946.3
3509.2 12133.8 0 8269.9 7834.2 2509.1 5503.1
3403.1 13632.5 0 8309.6 7935.5 2614.2 5464.8
3170 14129.8 0 8486.7 8126.3 2618.6 5585.9
17.456 15.173 14.838 8.198 7.702 0.537 7.165
17.294 15.095 16.219 8.565 8.018 -15.994 24.046
18.705 1.018 17.875 1.475 1.086 -0.204 1.258
113.684 78.521 31.159 41.777 37.153 13.932 23.221
101.533 49.016 28.75 72.7 69.632 25.364 46.056
102.096 96.511 27.208 97.955 96.157 33.171 63.375
107.189 134.006 31.866 52.047 46.028 13.293 32.735
100.128 123.579 32.846 63.464 56.776 19.98 36.796
88.77 99.05 32.756 95.279 90.194 28.985 57.453
90.687 99.017 32.407 86.744 82.281 26.856 51.94
79.743 51.489 32.681 87.017 86.275 26.888 55.655
103.581 88.258 32.798 99.807 98.395 32.393 61.66
97.861 157.9 35.105 106.503 106.109 33.13 69.537
782.98 3.618 280.024 549.46 563.6 232.482 391.775
1226.996 2.87 340.169 703.87 719.699 301.977 494.467
1935.62 1.958 387.211 800.015 812.306 324.77 564.259
2155.566 550.121 467.16 945.939 948.358 383.726 672.638
2189.7 549.6 549.3 390.3 345.9 144 315.5
1581 549.3 534.7 440.1 437.3 168.4 390.8
1779.1 549.4 510.4 1271.3 1288.9 488.7 945.6
2075.8 549.5 523.3 1524.6 1637.4 563.1 1245.7
2209.8 549.6 550.3 1786.7 1848.4 674.4 1383.8
5377.3 1299.5 621.4 -576.8 -481.3 -238.7 8.3
CapitalExpenditures

0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
 0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
1419
1607
1742
1947
2136
1952
2135
2730
3049
2825
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0