8-K
DOMINOS PIZZA INC false 0001286681 0001286681 2019-10-22 2019-10-22

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549

 

FORM 8-K

 

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(d)

OF THE SECURITIES EXCHANGE ACT OF 1934

Date of Report (Date of earliest event reported) October 22, 2019

 

Domino’s Pizza, Inc.

(Exact name of registrant as specified in its charter)

 

Delaware

(State or other jurisdiction of incorporation)

001-32242

 

38-2511577

(Commission File Number)

 

(I.R.S. Employer Identification No.)

     

30 Frank Lloyd Wright Drive

Ann Arbor, Michigan

 

48105

(Address of Principal Executive Offices)

 

(Zip Code)

Registrant’s telephone number, including area code (734) 930-3030

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Exchange Act:

Title of Each Class

 

Trading

Symbol

 

Name of Each Exchange

on Which Registered

Domino’s Pizza, Inc. Common Stock, $0.01 par value

 

DPZ

 

New York Stock Exchange

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company  

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.  

 

 


Item 7.01. Regulation FD Disclosure.

The document attached hereto as Exhibit 99.1 is a copy of a report provided by Domino’s Pizza, Inc. (the “Company”) to holders of the Series 2015-1 4.474% Fixed Rate Senior Secured Notes, Class A-2-II, holders of the Series 2017-1 Floating Rate Senior Secured Notes, Class A-2-I, holders of the Series 2017-1 3.082% Fixed Rate Senior Secured Notes, Class A-2-II, holders of the Series 2017-1 4.118% Fixed Rate Senior Secured Notes, Class A-2-III, holders of the Series 2018-1 4.116% Fixed Rate Senior Secured Notes, Class A-2-I, holders of the Series 2018-1 4.328% Fixed Rate Senior Secured Notes, Class A-2-II, and holders of the Series 2017-1 Variable Funding Senior Secured Notes, Class A-1, of Domino’s Pizza Master Issuer LLC, a subsidiary of the Company. The information in this Form 8-K and the Exhibit attached hereto are being furnished pursuant to Item 7.01 of Form 8-K and therefore shall not be deemed filed for purposes of Section 18 of the Securities Exchange Act of 1934.

Item 9.01. Financial Statements and Exhibits.

(d) Exhibits.

Exhibit
Number

   

Description

         
 

99.1

   

Domino’s Pizza Master Issuer LLC Quarterly Noteholders’ Statement for the third quarter of 2019.

         
 

104

   

The cover page from this Current Report on Form 8-K, formatted in Inline XBRL (included as Exhibit 101).


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

 

DOMINO’S PIZZA, INC.

(Registrant)

             

Date: October 22, 2019

 

 

 

/s/ Jeffrey D. Lawrence

 

 

 

Jeffrey D. Lawrence

 

 

 

Executive Vice President, Chief Financial Officer

EX-99.1

Exhibit 99.1

Confidential

Domino’s Pizza Master Issuer LLC

Domino’s SPV Canadian Holding Company Inc.

Domino’s Pizza Distribution LLC

Domino’s IP Holder LLC

Quarterly Noteholders’ Statement

 

Quarterly Collection Period Starting:    June 17, 2019   
Quarterly Collection Period Ending:    September 8, 2019   
Quarterly Payment Date:    October 25, 2019   

 

 

Debt Service Coverage Ratios and Senior ABS Leverage

         
                      Holdco
Leverage
    Senior ABS
Leverage
    Quarterly
DSCR
 
  Current Period         5.00 x       5.54 x       3.92 x  
           

 

 

   

 

 

   

 

 

 
  One Period Prior         5.12 x       5.56 x       3.80 x  
           

 

 

   

 

 

   

 

 

 
  Two Periods Prior         5.29 x       5.70 x       3.87 x  
           

 

 

   

 

 

   

 

 

 
  Three Periods Prior         5.48 x       5.82 x       3.50 x  
           

 

 

   

 

 

   

 

 

 

System Performance

 

Domestic

         
                      Franchise     Company-
Owned
    Total Domestic  
  Open Stores at end of prior Quarterly Collection Period         5,612       333       5,945  
  Store Openings during Quarterly Collection Period         43       —         43  
  Store Transfers during Quarterly Collection Period         —         —         —    
  Permanent Store Closures during Quarterly Collection Period         (3     —         (3
 

 

     

 

 

   

 

 

   

 

 

 
  Net Change in Open Stores during Quarterly Collection Period         40       —         40  
  Open Stores at end of Quarterly Collection Period         5,652       333       5,985  

International

 

                      Franchise     Company-
Owned
    Total
International
 
  Open Stores at end of prior Quarterly Collection Period         10,369       —         10,369  
  Store Openings during Quarterly Collection Period         203       —         203  
  Permanent Store Closures during Quarterly Collection Period         (29     —         (29
 

 

     

 

 

   

 

 

   

 

 

 
  Net Change in Open Stores during Quarterly Collection Period         174       —         174  
  Open Stores at end of Quarterly Collection Period         10,543       —         10,543  
                      Franchise     Company-
Owned
    International  
  Same-Store Sales Growth for Quarterly Collection Period         2.5%       1.7%       1.7%  

Potential Events

         
                                  Material
Concern
 
  i.     Potential Rapid Amortization Event             No  
  ii.     Potential Manager Termination Event             No  

Cash Trapping

         
                            Commenced     Commencement
Date
 
  i.   a.   Partial Cash Trapping Period           No       N/A  
             

 

 

   

 

 

 
    b.   Full Cash Trapping Period           No       N/A  
             

 

 

   

 

 

 
  ii.     Cash Trapping Percentage during Quarterly Collection Period             N/A  
               

 

 

 
  iii     Cash Trapping Percentage following current Quarterly Payment Date             N/A  
               

 

 

 
  iv.     Cash Trapping Percentage during prior Quarterly Collection Period             N/A  
               

 

 

 
  v.     Partial Cash Trapping Release Event             N/A  
               

 

 

 
  vi.     Full Cash Trapping Release Event             N/A  
               

 

 

 

Occurrence Dates

         
                            Commenced     Commencement
Date
 
  i.     Rapid Amortization Event           No       N/A  
             

 

 

   

 

 

 
  ii.     Default           No       N/A  
             

 

 

   

 

 

 
  iii.     Event of Default           No       N/A  
             

 

 

   

 

 

 
  iv.     Manager Termination Event           No       N/A  
             

 

 

   

 

 

 

Non-Amortization Test

         
                            Commenced     Commencement
Date
 
  i.     Non-Amortization Period           Yes       October 25, 2019  
             

 

 

   

 

 

 

Extension Periods

         
                            Commenced     Commencement
Date
 
  i.     Series 2017-1 Class A-1 first renewal period           No       N/A  
             

 

 

   

 

 

 
  ii.     Series 2017-1 Class A-1 second renewal period           No       N/A  
             

 

 

   

 

 

 

 

 

Page 1


Confidential

Domino’s Pizza Master Issuer LLC

Domino’s SPV Canadian Holding Company Inc.

Domino’s Pizza Distribution LLC

Domino’s IP Holder LLC

Quarterly Noteholders’ Statement

 

Quarterly Collection Period Starting:    June 17, 2019   
Quarterly Collection Period Ending:    September 8, 2019   
Quarterly Payment Date:    October 25, 2019   

 

Allocation of Funds

1.

  Outstanding Notes and Reserve Account Balances as of Prior Quarterly Payment Date:

 

  i.     Outstanding Principal Balances            
    a.  

Series 2017-1 Class A-1 Notes (Advance)

            $ —    
                 

 

 

 
    a.  

Series 2017-1 Class A-1 Notes (Swingline)

            $ —    
                 

 

 

 
    a.  

Series 2017-1 Class A-1 Notes (L/C)

            $ 48,120,369.00  
                 

 

 

 
    b.  

Series 2015-1 Class A-2-I Notes

            $ —    
                 

 

 

 
    b.  

Series 2015-1 Class A-2-II Notes

            $                 774,000,000.00  
                 

 

 

 
    b.  

Series 2017-1 Class A-2-I Notes

            $ 294,000,000.00  
                 

 

 

 
    b.  

Series 2017-1 Class A-2-II Notes

            $ 588,000,000.00  
                 

 

 

 
    b.  

Series 2017-1 Class A-2-III Notes

            $ 980,000,000.00  
                 

 

 

 
    b.  

Series 2018-1 Class A-2-I Notes

            $ 419,687,500.00  
                 

 

 

 
    b.  

Series 2018-1 Class A-2-II Notes

            $ 395,000,000.00  
                 

 

 

 
    c.  

Senior Subordinated Notes

            $ —    
                 

 

 

 
    d.  

Subordinated Notes

            $ —    
                 

 

 

 
  ii.     Reserve Account Balances            
    a.  

Available Senior Notes Interest Reserve Account Amount (1)

            $ 36,549,467.34  
                 

 

 

 
    b.  

Available Senior Subordinated Notes Interest Reserve Account Amount

            $ —    
                 

 

 

 
    c.  

Available Cash Trap Reserve Account Amount (1)

            $ —    
                 

 

 

 

2.

  Retained Collections for Current Quarterly Payment Date:

 

  i.     Franchisee Payments            
    a.  

Domestic Continuing Franchise Fees

            $ 167,649,028.92  
                 

 

 

 
    b.  

International Continuing Franchise Fees

            $ 49,270,912.28  
                 

 

 

 
    c.  

Initial Franchise Fees

            $ —    
                 

 

 

 
    d.  

Other Franchise Fees

            $ —    
                 

 

 

 
    e.  

PULSE Maintenance Fees

            $ (1,164.46
                 

 

 

 
    f.  

PULSE License Fees

            $ 1,435,686.49  
                 

 

 

 
    g.  

Technology Fees

              15,419,418.73  
                 

 

 

 
    h.  

Franchisee Insurance Proceeds

            $ —    
                 

 

 

 
    i.  

Other Franchisee Payments

            $ —    
                 

 

 

 
  ii.     Company-Owned Stores License Fees             $ 5,042,637.83  
                 

 

 

 
  iii.     Third-Party License Fees             $ —    
                 

 

 

 
  iv.     Product Purchase Payments             $ 515,186,265.49  
                 

 

 

 
  v.     Co-Issuers Insurance Proceeds             $ —    
                 

 

 

 
  vi.     Asset Disposition Proceeds             $ —    
                 

 

 

 
  vii.     Excluded Amounts             $ 6,193,888.70  
                 

 

 

 
  viii.     Other Collections             $ 272,326.00  
                 

 

 

 
  ix.     Investment Income             $ 607,754.13  
                 

 

 

 
  x.     HoldCo L/C Agreement Fee Income             $ 28,070.16  
                 

 

 

 
    Less:              
  xiii.     Excluded Amounts             $ 95,331,964.32  
           

 

 

    

 

 

    

 

 

 
    a.  

Advertising Fees

            $ 89,138,075.62  
                 

 

 

 
    b.  

Company-Owned Store Advertising Fees

            $ —    
                 

 

 

 
    c.  

Third-Party Matching Expenses

            $ 6,193,888.70  
                 

 

 

 
  xiv.     Product Purchase Payments             $ 515,186,265.49  
                 

 

 

 
  xiv.     Bank Account Expenses             $ 14,314.45  
                 

 

 

 
    Plus:              
  xvi.     Aggregate Weekly Distributor Profit Amount             $ 40,622,217.09  
           

 

 

    

 

 

    

 

 

 
  xvii.     Retained Collections Contributions             $ —    
                 

 

 

 
  xviii.     Total Retained Collections             $ 191,194,497.10  
                 

 

 

 

 

 

1. Amounts calculated as of the close of business on the last Business Day of the preceding Quarterly Collection Period.

 

 

Page 2


Confidential

Domino’s Pizza Master Issuer LLC

Domino’s SPV Canadian Holding Company Inc.

Domino’s Pizza Distribution LLC

Domino’s IP Holder LLC

Quarterly Noteholders’ Statement

 

Quarterly Collection Period Starting:    June 17, 2019   
Quarterly Collection Period Ending:    September 8, 2019   
Quarterly Payment Date:    October 25, 2019   

 

3.

  Adjusted Net Cash Flow for Current Quarterly Payment Date:         
  i.   Retained Collections for Quarterly Collection Period             $ 191,194,497.10  
            

 

 

 
    Less:            
  ii.    

Servicing Fees, Liquidation Fees and Workout Fees

            $ 174,940.40  
            

 

 

 
  iii.    

Securitization Entities Operating Expenses paid during Quarterly Collection Period

            $ 188,701.81  
            

 

 

 
  iv.    

Weekly Manager Fee Amounts paid during Quarterly Collection Period

            $ 16,408,532.96  
            

 

 

 
  v.    

PULSE Maintenance Fees

            $ (1,164.46
            

 

 

 
  vi.    

Technology Fees

            $ 15,419,418.73  
            

 

 

 
  vii.    

Administrative Expenses

            $ 18,750.00  
            

 

 

 
  viii.    

Investment Income

            $ 607,754.13  
            

 

 

 
  vix.    

Retained Collections Contributions, if applicable, received during Quarterly Collection Period

            $ —    
            

 

 

 
  viii.   Net Cash Flow for Quarterly Collection Period             $ 158,377,563.53  
            

 

 

 
  ix.   Net Cash Flow for Quarterly Collection Period / Number of Days in Quarterly Collection Period

 

   $ 1,885,447.18  
         

 

 

 
  x.   Multiplied by 91 if 52 week fiscal year or 92.75 if 53 week fiscal year               91  
            

 

 

 
  xi.   Adjusted Net Cash Flow for Quarterly Collection Period             $ 171,575,693.82  
            

 

 

 

4.

  Debt Service / Payments to Noteholders for Current Quarterly Payment Date:         
  i.    

Required Interest on Senior and Senior Subordinated Notes

           
     

Series 2017-1 Class A-1 Quarterly Interest

         $ 182,066.39  
                 

 

 

 
     

Series 2015-1 Class A-2-I Quarterly Interest

            $ —    
                 

 

 

 
     

Series 2015-1 Class A-2-II Quarterly Interest

            $ 8,657,190.00  
                 

 

 

 
     

Series 2017-1 Class A-2-I Quarterly Interest

            $ 2,648,825.67  
                 

 

 

 
     

Series 2017-1 Class A-2-II Quarterly Interest

            $ 4,530,540.00  
                 

 

 

 
     

Series 2017-1 Class A-2-III Quarterly Interest

            $ 10,089,100.00  
                 

 

 

 
     

Series 2018-1 Class A-2-I Quarterly Interest

            $ 4,318,584.38  
                 

 

 

 
     

Series 2018-1 Class A-2-II Quarterly Interest

            $ 4,273,900.00  
                 

 

 

 
  ii.    

Required Principal on Senior and Senior Subordinated Notes

           
     

Series 2015-1 Class A-2-I Quarterly Scheduled Principal (excluding effects of Non-Amortization)

         $ —    
                 

 

 

 
     

Series 2015-1 Class A-2-II Quarterly Scheduled Principal (excluding effects of Non-Amortization)

            $ 2,000,000.00  
                 

 

 

 
     

Series 2017-1 Class A-2-I Quarterly Scheduled Principal (excluding effects of Non-Amortization)

            $ 750,000.00  
                 

 

 

 
     

Series 2017-1 Class A-2-II Quarterly Scheduled Principal (excluding effects of Non-Amortization)

            $ 1,500,000.00  
                 

 

 

 
     

Series 2017-1 Class A-2-III Quarterly Scheduled Principal (excluding effects of Non-Amortization)

            $ 2,500,000.00  
                 

 

 

 
     

Series 2018-1 Class A-2-I Quarterly Scheduled Principal (excluding effects of Non-Amortization)

            $ 1,062,500.00  
                 

 

 

 
     

Series 2018-1 Class A-2-II Quarterly Scheduled Principal (excluding effects of Non-Amortization)

            $ 1,000,000.00  
                 

 

 

 
  iii.    

Other

           
     

Series 2017-1 Class A-1 Quarterly Commitment Fees

            $ 244,383.47  
                 

 

 

 
  iv.    

Total Debt Service

            $ 43,757,089.91  
              

 

 

 
  v.    

Other Payments to Noteholders Relating to Notes

           
     

Series 2017-1 Class A-1 Quarterly Contingent Additional Interest

            $ —    
                 

 

 

 
     

Series 2015-1 Class A-2-I Quarterly Contingent Additional Interest

            $ —    
                 

 

 

 
     

Series 2015-1 Class A-2-II Quarterly Contingent Additional Interest

            $ —    
                 

 

 

 
     

Series 2017-1 Class A-2-I Quarterly Contingent Additional Interest

            $ —    
                 

 

 

 
     

Series 2017-1 Class A-2-II Quarterly Contingent Additional Interest

            $ —    
                 

 

 

 
     

Series 2017-1 Class A-2-III Quarterly Contingent Additional Interest

            $ —    
                 

 

 

 
     

Series 2018-1 Class A-2-I Quarterly Contingent Additional Interest

            $ —    
                 

 

 

 
     

Series 2018-1 Class A-2-II Quarterly Contingent Additional Interest

            $ —    
                 

 

 

 

5.

  Aggregate Weekly Allocations to Distribution Accounts for Current Quarterly Payment Date:         
  i.    

All available deposits in Series 2017-1 Class A-1 Distribution Account

            $ 445,199.86  
              

 

 

 
  iii.    

All available deposits in Series 2015-1 Class A-2-I Distribution Account

            $ —    
              

 

 

 
  iv.    

All available deposits in Series 2015-1 Class A-2-II Distribution Account

            $ 8,657,190.00  
              

 

 

 
  v.    

All available deposits in Series 2017-1 Class A-2-I Distribution Account

            $ 2,648,825.67  
              

 

 

 
  vi.    

All available deposits in Series 2017-1 Class A-2-II Distribution Account

            $ 4,530,540.00  
              

 

 

 
  vii.    

All available deposits in Series 2017-1 Class A-2-III Distribution Account

            $ 10,089,100.00  
              

 

 

 
  viii.    

All available deposits in Series 2018-1 Class A-2-I Distribution Account

            $ 4,318,584.38  
              

 

 

 
  ix.    

All available deposits in Series 2018-1 Class A-2-II Distribution Account

            $ 4,273,900.00  
              

 

 

 
  v.    

Total on Deposit in Distribution Accounts

            $ 34,963,339.91  
              

 

 

 

 

Page 3


Confidential

Domino’s Pizza Master Issuer LLC

Domino’s SPV Canadian Holding Company Inc.

Domino’s Pizza Distribution LLC

Domino’s IP Holder LLC

Quarterly Noteholders’ Statement

 

Quarterly Collection Period Starting:    June 17, 2019   
Quarterly Collection Period Ending:    September 8, 2019   
Quarterly Payment Date:    October 25, 2019   

 

6.

  Distributions for Current Quarterly Payment Date:  
   

Series 2017-1 Class A-1 Distribution Account

     
  i.     Payment of interest and fees related to Series 2017-1 Class A-1 Notes   $ 445,199.86  
       

 

 

 
  ii.     Indemnification & Real Estate Disposition Proceeds Payments to reduce commitments under Series 2017-1 Class A-1 Notes   $ —    
       

 

 

 
  iii.     Principal payments to Series 2017-1 Class A-1 Notes   $ —    
       

 

 

 
  iv.     Payment of Series 2017-1 Class A-1 Notes Breakage Amounts   $ —    
       

 

 

 
   

Series 2015-1 Class A-2-I Distribution Account

     
  i.     Payment of interest related to Series 2015-1 Class A-2-I Notes   $ —    
       

 

 

 
  ii.     Indemnification & Real Estate Disposition Proceeds payments to Series 2015-1 Class A-2-I Notes   $ —    
       

 

 

 
  iii.     Principal payment to Series 2015-1 Class A-2-I Notes   $ —    
       

 

 

 
  iv.     Make-Whole Premium related to Series 2015-1 Class A-2-I Notes   $ —    
       

 

 

 
   

Series 2015-1 Class A-2-II Distribution Account

     
  i.     Payment of interest related to Series 2015-1 Class A-2-II Notes   $ 8,657,190.00  
       

 

 

 
  ii.     Indemnification & Real Estate Disposition Proceeds payments to Series 2015-1 Class A-2-II Notes   $ —    
       

 

 

 
  iii.     Principal payment to Series 2015-1 Class A-2-II Notes   $ —    
       

 

 

 
  iv.     Make-Whole Premium related to Series 2015-1 Class A-2-II Notes   $ —    
       

 

 

 
   

Series 2017-1 Class A-2-I Distribution Account

     
  i.     Payment of interest related to Series 2017-1 Class A-2-I Notes   $ 2,648,825.67  
       

 

 

 
  ii.     Indemnification & Real Estate Disposition Proceeds payments to Series 2017-1 Class A-2-I Notes   $ —    
       

 

 

 
  iii.     Principal payment to Series 2017-1 Class A-2-I Notes   $ —    
       

 

 

 
  iv.     Make-Whole Premium related to Series 2017-1 Class A-2-I Notes   $ —    
       

 

 

 
   

Series 2017-1 Class A-2-II Distribution Account

     
  i.     Payment of interest related to Series 2017-1 Class A-2-II Notes   $ 4,530,540.00  
       

 

 

 
  ii.     Indemnification & Real Estate Disposition Proceeds payments to Series 2017-1 Class A-2-II Notes   $ —    
       

 

 

 
  iii.     Principal payment to Series 2017-1 Class A-2-II Notes   $ —    
       

 

 

 
  iv.     Make-Whole Premium related to Series 2017-1 Class A-2-II Notes   $ —    
       

 

 

 
   

Series 2017-1 Class A-2-III Distribution Account

     
  i.     Payment of interest related to Series 2017-1 Class A-2-III Notes   $ 10,089,100.00  
       

 

 

 
  ii.     Indemnification & Real Estate Disposition Proceeds payments to Series 2017-1 Class A-2-III Notes   $ —    
       

 

 

 
  iii.     Principal payment to Series 2017-1 Class A-2-III Notes   $ —    
       

 

 

 
  iv.     Make-Whole Premium related to Series 2017-1 Class A-2-III Notes   $ —    
       

 

 

 
   

Series 2018-1 Class A-2-I Distribution Account

     
  i.     Payment of interest related to Series 2018-1 Class A-2-I Notes   $ 4,318,584.38  
       

 

 

 
  ii.     Indemnification & Real Estate Disposition Proceeds payments to Series 2018-1 Class A-2-I Notes   $ —    
       

 

 

 
  iii.     Principal payment to Series 2018-1 Class A-2-I Notes   $ —    
       

 

 

 
  iv.     Make-Whole Premium related to Series 2018-1 Class A-2-I Notes   $ —    
       

 

 

 
   

Series 2018-1 Class A-2-II Distribution Account

     
  i.     Payment of interest related to Series 2018-1 Class A-2-II Notes   $ 4,273,900.00  
       

 

 

 
  ii.     Indemnification & Real Estate Disposition Proceeds payments to Series 2018-1 Class A-2-II Notes   $ —    
       

 

 

 
  iii.     Principal payment to Series 2018-1 Class A-2-II Notes   $ —    
       

 

 

 
  iv.     Make-Whole Premium related to Series 2018-1 Class A-2-II Notes   $ —    
       

 

 

 
      Total Allocations from Distribution Accounts   $                   34,963,339.91  
       

 

 

 

7.

  Senior Notes Interest Reserve Account Deposits, Draws and Releases as of Current Quarterly Payment Date:  
  i.     Deposits into Senior Notes Interest Reserve Account during Quarterly Collection Period   $ —    
       

 

 

 
  ii.     Less draws on / releases from Available Senior Notes Interest Reserve Account Amount   $ —    
       

 

 

 
  iii.     Total Increase (Reduction) of Available Senior Notes Interest Reserve Account Amount   $ —    
       

 

 

 

8.

  Senior Subordinated Notes Interest Reserve Account Deposits, Draws and Releases as of Current Quarterly Payment Date:  
  i.     Deposits into Senior Subordinated Notes Interest Reserve Account during Quarterly Collection Period   $ —    
       

 

 

 
  ii.     Less draws on Available Senior Subordinated Notes Interest Reserve Account Amount   $ —    
       

 

 

 
  iii.     Total Increase (Reduction) of Available Senior Subordinated Notes Interest Reserve Account Amount   $ —    
       

 

 

 

 

 

Page 4


Confidential

Domino’s Pizza Master Issuer LLC

Domino’s SPV Canadian Holding Company Inc.

Domino’s Pizza Distribution LLC

Domino’s IP Holder LLC

Quarterly Noteholders’ Statement

 

Quarterly Collection Period Starting:    June 17, 2019   
Quarterly Collection Period Ending:    September 8, 2019   
Quarterly Payment Date:    October 25, 2019   

 

9.

  Cash Trap Reserve Account Deposits, Draws and Releases as of Current Quarterly Payment Date:         
  i.    

Deposits into Cash Trap Reserve Account during Quarterly Collection Period

         $ —    
              

 

 

 
  ii.    

Less draws on Available Cash Trap Reserve Account Amount

         $ —    
              

 

 

 
  iii.    

Less Cash Trapping Release Amount

         $ —    
              

 

 

 
  iv.    

Total Increase (Reduction) of Available Cash Trap Reserve Account Amount

         $ —    
              

 

 

 

10.

  Real Estate Disposition Proceeds         
  i.    

Aggregate Real Estate Disposition Proceeds as of Prior Quarterly Payment Date

         $ —    
              

 

 

 
  ii.    

Aggregate Real Estate Disposition Proceeds as of Current Quarterly Payment Date

         $ —    
           

 

 

 

11.

  Outstanding Balances as of Current Quarterly Payment Date (after giving effect to payments to be made on such date):

 

  i.    

Series 2017-1 Class A-1 Notes (Advance)

         $ —    
              

 

 

 
  i.    

Series 2017-1 Class A-1 Notes (Swingline)

         $ —    
              

 

 

 
  i.    

Series 2017-1 Class A-1 Notes (L/C)

         $ 41,355,304.00  
              

 

 

 
  ii.    

Series 2015-1 Class A-2-I Notes

         $ —    
              

 

 

 
  iii.    

Series 2015-1 Class A-2-II Notes

         $                 774,000,000.00  
              

 

 

 
  iv.    

Series 2017-1 Class A-2-I Notes

         $ 294,000,000.00  
              

 

 

 
  v.    

Series 2017-1 Class A-2-II Notes

         $ 588,000,000.00  
              

 

 

 
  vi.    

Series 2017-1 Class A-2-III Notes

         $ 980,000,000.00  
              

 

 

 
  vii.    

Series 2018-1 Class A-2-I Notes

         $ 419,687,500.00  
              

 

 

 
  viii.    

Series 2018-1 Class A-2-II Notes

         $ 395,000,000.00  
              

 

 

 
  ix.    

Senior Subordinated Notes

         $ —    
              

 

 

 
  x.    

Subordinated Notes

         $ —    
              

 

 

 
  xi.    

Reserve account balances:

        
    a.  

Available Senior Notes Interest Reserve Account Amount

         $ 36,167,681.88  
                 

 

 

 
    b.  

Available Senior Subordinate Notes Interest Reserve Account Amount

         $ —    
                 

 

 

 
    c.  

Available Cash Trap Reserve Account Amount

         $ —    
                 

 

 

 

IN WITNESS HEREOF, the undersigned has duly executed and delivered this Quarterly Noteholders’ Statement

 

  this                                    October 22, 2019

Domino’s Pizza LLC as Manager on behalf of the Master Issuer and certain subsidiaries thereto,

 

  by:   /s/ Steven J. Goda
    Steven J. Goda - Vice President, Treasurer and Controller

 

Page 5