The trustees of the Fund announced a cash distribution to unitholders of 9.8 cents per Unit for January 2013. The distribution will be payable to unitholders of record at the close of business on February 21, 2013 and will be paid on February 28, 2013. The Fund periodically reviews distribution levels based on its policy of stable and sustainable distribution flow to unitholders. Since the Fund's initial public offering in 2002, unitholders have received 15 distribution increases. The most recent distribution increase of 6.5% was effective for the February 2012 distribution payable in March 2012 and increased the monthly distribution amount from 9.2 cents per Unit to 9.8 cents per Unit. Including the January 2013 distribution, which will be paid in February 2013, the Fund will have paid out 127 consecutive monthly distributions totalling $159.1 million or $12.87 per Unit.
FINANCIAL SUMMARY
The tables below sets out selected information from the consolidated financial statements of the Fund together with other data and should be read in conjunction with the consolidated financial statements of the Fund.
---------------------------------------------------------------------------- Q4 2012 Q4 2011 2012 2011----------------------------------------------------------------------------(in thousands of dollars - except restaurants, SSSG, Payout Ratio(3) and per Unit items)----------------------------------------------------------------------------System-wide Gross Sales(4) 239,764 232,713 943,053 904,872Number of restaurants in Royalty Pool(5) 341 336 341 336Franchise Sales(1) reported by restaurants in the Royalty Pool 185,197 177,465 731,455 699,329Revenues----------------------------------------Royalty revenue - 4% of Franchise Sales(1) 7,408 7,098 29,258 27,973Interest income 453 454 1,814 1,815----------------------------------------------------------------------------Total revenues 7,861 7,552 31,072 29,788Expenses----------------------------------------Administrative expenses and interest on bank debt (462) (432) (2,067) (1,894)Interest expense on Class B Units and Class C Units(6) (1,978) (2,042) (6,295) (5,814)Fair value adjustment on Class B Unit liability(7) 633 (3,308) (14,867) (731)Fair value adjustment on interest rate swap 69 - 136 -----------------------------------------------------------------------------Subtotal (1,738) (5,782) (23,093) (8,439)Current income tax expense (1,421) (1,396) (5,423) (5,474)Deferred income tax expense (360) (70) (510) (290)----------------------------------------------------------------------------Total expenses (3,519) (7,248) (29,026) (14,203)----------------------------------------------------------------------------Net Income----------------------------------------Net income 4,342 304 2,046 15,585Basic earnings per Unit 0.29 0.02 0.14 1.07Diluted earnings per Unit 0.23 0.02 0.14 1.06Distributable Cash(2) / Distributions / Payout Ratio(3)----------------------------------------Cash flows from operating activities 6,006 7,037 18,175 27,490 Class C distributions to BPI (450) (450) (1,800) (1,800) Class B entitlement to BPI (986) (1,099) (4,495) (4,130) SIFT tax on Units(8) (31) (1,396) 5,492 (5,474)----------------------------------------------------------------------------Distributable Cash(2) 4,539 4,092 17,372 16,086Distributions payable(9) 4,480 4,021 17,244 15,387Payout Ratio(3) 98.7% 98.3% 99.3% 95.7%Distributable Cash per Unit(2) 0.303 0.281 1.184 1.104Distributions payable per Unit(9) 0.294 0.276 1.170 1.056Other----------------------------------------Same store sales growth (SSSG) 2.2% 6.4% 3.3% 4.9%Number of restaurants opened during the period 4 2 7 7Number of restaurants closed during the period 0 0 2 4---------------------------------------------------------------------------- Dec 31, Dec 31, 2012 2011----------------------------------------------------------------------------Total assets 264,632 261,571Total liabilities 99,353 99,794-------------------------------------------------------------------------------------------------------------------------------------------------------- Q4 Q3 Q2 Q1 2012 2012 2012 2012----------------------------------------------------------------------------(in thousands of dollars - except restaurants, Payout Ratio(3) and per Unit items)System-wide Gross Sales(4) 239,764 239,269 237,955 226,065Number of restaurants in Royalty Pool(5) 341 341 341 342Franchise Sales(1) reported by restaurants in the Royalty Pool 185,197 186,081 183,593 176,581Revenues----------------------------------------Royalty revenue - 4% of Franchise Sales 7,408 7,443 7,344 7,063Interest income 453 453 453 455----------------------------------------------------------------------------Total revenues 7,861 7,896 7,797 7,518Expenses----------------------------------------Administrative expenses and interest on bank debt (462) (616) (512) (477)Interest on Class B Units and Class C Units(6) (1,978) (1,628) (1,628) (1,061)Fair value adjustment on Class B Unit liability(7) 633 (5,890) 1,953 (11,563)Fair value adjustment on interest rate swap 69 67 - -----------------------------------------------------------------------------Subtotal (1,738) (8,067) (187) (13,101)Current income tax expense (1,421) (1,350) (1,351) (1,301)Deferred income tax expense (360) (60) (70) (20)----------------------------------------------------------------------------Total expenses (3,519) (9,477) (1,608) (14,422)----------------------------------------------------------------------------Net Income (loss)----------------------------------------Net income (loss) 4,342 (1,581) 6,189 (6,904)Basic earnings (loss) per Unit 0.29 (0.11) 0.42 (0.47)Diluted earnings (loss) per Unit 0.23 (0.11) 0.24 (0.47)Distributable Cash(2) / Distributions / Payout Ratio(3)----------------------------------------Cash flows from operating activities 6,006 6,189 5,903 77 Class C distributions to BPI (450) (450) (450) (450) Class B entitlement to BPI (986) (1,211) (1,178) (1,154) SIFT tax on Units(8) (31) - (1) 5,524----------------------------------------------------------------------------Distributable cash(2) 4,539 4,528 4,274 3,997Distributions payable(9) 4,480 4,284 4,284 4,196Payout Ratio(3) 98.7% 94.6% 100.2% 105.0%Distributable cash per Unit(2) 0.303 0.311 0.293 0.274Distributions payable per Unit(9) 0.294 0.294 0.294 0.288-------------------------------------------------------------------------------------------------------------------------------------------------------- Q4 Q3 Q2 Q1 2011 2011 2011 2011----------------------------------------------------------------------------(in thousands of dollars - except restaurants, Payout Ratio(3) and per Unit items)System-wide Gross Sales(4) 232,713 235,911 228,766 207,482Number of restaurants in Royalty Pool(5) 336 336 338 339Franchise Sales(1) reported by restaurants in the Royalty Pool 177,465 183,163 175,568 163,133Revenues----------------------------------------Royalty revenue - 4% of Franchise Sales 7,098 7,327 7,023 6,525Interest income 454 454 455 452----------------------------------------------------------------------------Total revenues 7,552 7,781 7,478 6,977Expenses----------------------------------------Administrative expenses and interest on bank debt (432) (449) (511) (502)Interest expense on Class B Units and Class C Units(6) (2,042) (1,447) (1,388) (937)Fair value adjustment on Class B Unit liability(7) (3,308) 1,148 2,707 (1,278)----------------------------------------------------------------------------Subtotal (5,782) (748) 808 (2,717)Current income tax expense (1,396) (1,449) (1,366) (1,263)Deferred income tax expense (70) (100) (70) (50)----------------------------------------------------------------------------Total expenses (7,248) (2,297) (628) (4,030)----------------------------------------------------------------------------Net Income----------------------------------------Net income 304 5,484 6,850 2,947Basic earnings per Unit 0.02 0.38 0.47 0.20Diluted earnings per Unit 0.02 0.24 0.23 0.20Distributable Cash(2) / Distributions / Payout Ratio(3)----------------------------------------Cash flows from operating activities 7,037 7,266 6,922 6,265 Class C distributions to BPI (450) (450) (450) (450) Class B entitlement to BPI (1,099) (1,077) (1,023) (952) SIFT tax on Units(8) (1,396) (1,449) (1,366) (1,263)----------------------------------------------------------------------------Distributable cash(2) 4,092 4,290 4,083 3,600Distributions payable(9) 4,021 4,021 3,672 3,672Payout Ratio(3) 98.3% 93.7% 89.9% 102.0%Distributable cash per Unit(2) 0.281 0.294 0.280 0.247Distributions payable per Unit(9) 0.276 0.276 0.252 0.252----------------------------------------------------------------------------



