##### Table of Contents

---

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549



---



FORM 10-Q



---



(Mark One)

|x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ---------------------------------------------------------------------------------------



For the quarterly period ended September 11, 2005



OR



| ̈ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ----------------------------------------------------------------------------------------



For the transition period from:  to



Commission file numbers:

|                     |  |           
|-------------------- |  | ----------
|Dominos Pizza, Inc. |  | 333-114442
|Dominos, Inc.       |  | 333-107774



---



Dominos Pizza, Inc.

Dominos, Inc.

(Exact name of registrant as specified in its charter)



---



|                                                               |  |                                        
|-------------------------------------------------------------- |  | ---------------------------------------
|Delaware                                                       |  | 38-2511577                             
|Delaware                                                       |  | 38-3025165                             
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification Number)



30 Frank Lloyd
Wright Drive

Ann Arbor, Michigan 48106

(Address of principal executive offices)



(734) 930-3030

(Registrants telephone number, including area code)



---



Indicate by check mark whether registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter
period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    Yes  x    No ̈



Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the
Act):    Yes ̈No  x



Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of
the Act.):    Yes ̈No  x



As of October 9, 2005, Dominos Pizza, Inc. had 66,736,814 shares of common stock,
par value $0.01 per share, outstanding. As of October 9, 2005, Dominos, Inc. had 10 shares of common stock, par value $0.01 per share, outstanding. All of the stock of Dominos, Inc. was held by Dominos Pizza, Inc.



This Quarterly Report on Form 10-Q is a combined quarterly report being filed separately
by two registrants: Dominos Pizza, Inc. and Dominos, Inc. Except where the context clearly indicates otherwise, any references in this report to Dominos Pizza, Inc. includes all subsidiaries of Dominos Pizza, Inc., including
Dominos, Inc. Dominos, Inc. makes no representation as to the information contained in this report in relation to Dominos Pizza, Inc. and its subsidiaries, other than Dominos, Inc. and its subsidiaries.



---



---

##### Table of Contents

Dominos Pizza, Inc.

Dominos, Inc.



TABLE OF CONTENTS



|           |  |                                                                                                                                                   |  |         
|---------- |  | ------------------------------------------------------------------------------------------------------------------------------------------------- |  | --------
|           |  |                                                                                                                                                   |  | Page No.
|PART I.    |  | FINANCIAL INFORMATION                                                                                                                             |  |         
|           |  |                                                                                                                                                  
|Item 1.    |  | Financial Statements                                                                                                                              |  |         
|           |  |                                                                                                                                                  
|           |  | Condensed Consolidated Balance Sheets (Unaudited)  September 11, 2005 and January 2, 2005                                                        |  | 3       
|           |  |                                                                                                                                                  
|           |  | Condensed Consolidated Statements of Income (Unaudited)  Fiscal quarter and three fiscal quarters ended September 11, 2005 and September 5, 2004 |  | 4       
|           |  |                                                                                                                                                  
|           |  | Condensed Consolidated Statements of Cash Flows (Unaudited)  Three fiscal quarters ended September 11, 2005 and September 5, 2004                |  | 5       
|           |  |                                                                                                                                                  
|           |  | Notes to Condensed Consolidated Financial Statements (Unaudited)                                                                                  |  | 6       
|           |  |                                                                                                                                                  
|Item 2.    |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                                                             |  | 13      
|           |  |                                                                                                                                                  
|Item 3.    |  | Quantitative and Qualitative Disclosures About Market Risk                                                                                        |  | 22      
|           |  |                                                                                                                                                  
|Item 4.    |  | Controls and Procedures                                                                                                                           |  | 22      
|           |  |                                                                                                                                                  
|PART II.   |  | OTHER INFORMATION                                                                                                                                 |  |         
|           |  |                                                                                                                                                  
|Item 1.    |  | Legal Proceedings                                                                                                                                 |  | 23      
|           |  |                                                                                                                                                  
|Item 2.    |  | Changes in Securities, Use of Proceeds and Issuer Purchases of Equity Securities                                                                  |  | 23      
|           |  |                                                                                                                                                  
|Item 3.    |  | Defaults Upon Senior Securities                                                                                                                   |  | 23      
|           |  |                                                                                                                                                  
|Item 4.    |  | Submission of Matters to a Vote of Security Holders                                                                                               |  | 23      
|           |  |                                                                                                                                                  
|Item 5.    |  | Other Information                                                                                                                                 |  | 23      
|           |  |                                                                                                                                                  
|Item 6.    |  | Exhibits                                                                                                                                          |  | 23      
|           | 
|SIGNATURES |  | 24                                                                                                                                               



2



---

##### Table of Contents

PART I. FINANCIAL INFORMATION

Item 1. Financial Statements



Dominos Pizza, Inc. and Subsidiaries

Condensed Consolidated Balance Sheets

(Unaudited)



|                                            |  |                    |          |   |                        |   |          |  
|------------------------------------------- |  | ------------------ | -------- | - | ---------------------- | - | -------- | -
|(In thousands)                              |  | September 11, 2005 |          |   | January 2, 2005 (Note) |  
|Assets                                      |  |                    |          |   |                        |   |          |  
|Current assets:                             |  |                    |          |   |                        |   |          |  
|Cash and cash equivalents                   |  | $                  | 21,902   |   |                        | $ | 40,396   |  
|Accounts receivable                         |  |                    | 68,096   |   |                        |   | 73,138   |  
|Inventories                                 |  |                    | 23,194   |   |                        |   | 21,505   |  
|Notes receivable                            |  |                    | 1,618    |   |                        |   | 1,763    |  
|Prepaid expenses and other                  |  |                    | 16,928   |   |                        |   | 13,555   |  
|Advertising fund assets, restricted         |  |                    | 30,685   |   |                        |   | 32,817   |  
|Deferred income taxes                       |  |                    | 6,076    |   |                        |   | 6,317    |  
|                                            |  |                    |          |   |                        |   |          |  
|Total current assets                        |  |                    | 168,499  |   |                        |   | 189,491  |  
|                                            |  |                    |          |   |                        |   |          |  
|Property, plant and equipment:              |  |                    |          |   |                        |   |          |  
|Land and buildings                          |  |                    | 23,828   |   |                        |   | 23,241   |  
|Leasehold and other improvements            |  |                    | 81,583   |   |                        |   | 74,922   |  
|Equipment                                   |  |                    | 164,609  |   |                        |   | 159,462  |  
|Construction in progress                    |  |                    | 4,131    |   |                        |   | 6,114    |  
|                                            |  |                    |          |   |                        |   |          |  
|                                            |  |                    | 274,151  |   |                        |   | 263,739  |  
|Accumulated depreciation and amortization   |  |                    | 138,926  |   |                        |   | 126,856  |  
|                                            |  |                    |          |   |                        |   |          |  
|Property, plant and equipment, net          |  |                    | 135,225  |   |                        |   | 136,883  |  
|                                            |  |                    |          |   |                        |   |          |  
|Other assets:                               |  |                    |          |   |                        |   |          |  
|Deferred financing costs                    |  |                    | 12,039   |   |                        |   | 13,411   |  
|Goodwill                                    |  |                    | 23,428   |   |                        |   | 22,955   |  
|Capitalized software                        |  |                    | 21,676   |   |                        |   | 24,079   |  
|Other assets                                |  |                    | 15,691   |   |                        |   | 20,832   |  
|Deferred income taxes                       |  |                    | 37,571   |   |                        |   | 39,696   |  
|                                            |  |                    |          |   |                        |   |          |  
|Total other assets                          |  |                    | 110,405  |   |                        |   | 120,973  |  
|                                            |  |                    |          |   |                        |   |          |  
|Total assets                                |  | $                  | 414,129  |   |                        | $ | 447,347  |  
|                                            |  |                    |          |   |                        |   |          |  
|Liabilities and stockholders deficit       |  |                    |          |   |                        |   |          |  
|Current liabilities:                        |  |                    |          |   |                        |   |          |  
|Current portion of long-term debt           |  | $                  | 2,693    |   |                        | $ | 25,295   |  
|Accounts payable                            |  |                    | 53,560   |   |                        |   | 55,350   |  
|Insurance reserves                          |  |                    | 9,730    |   |                        |   | 9,778    |  
|Advertising fund liabilities                |  |                    | 30,685   |   |                        |   | 32,817   |  
|Other accrued liabilities                   |  |                    | 69,113   |   |                        |   | 66,427   |  
|                                            |  |                    |          |   |                        |   |          |  
|Total current liabilities                   |  |                    | 165,781  |   |                        |   | 189,667  |  
|                                            |  |                    |          |   |                        |   |          |  
|Long-term liabilities:                      |  |                    |          |   |                        |   |          |  
|Long-term debt, less current portion        |  |                    | 752,508  |   |                        |   | 755,405  |  
|Insurance reserves                          |  |                    | 20,234   |   |                        |   | 18,039   |  
|Other accrued liabilities                   |  |                    | 28,173   |   |                        |   | 34,116   |  
|                                            |  |                    |          |   |                        |   |          |  
|Total long-term liabilities                 |  |                    | 800,915  |   |                        |   | 807,560  |  
|                                            |  |                    |          |   |                        |   |          |  
|Stockholders deficit:                      |  |                    |          |   |                        |   |          |  
|Common stock                                |  |                    | 667      |   |                        |   | 687      |  
|Additional paid-in capital                  |  |                    | 250,796  |   |                        |   | 302,413  |  
|Retained deficit                            |  |                    | (810,253 | ) |                        |   | (859,289 | )
|Deferred stock compensation                 |  |                    | (167     | ) |                        |   | (202     | )
|Accumulated other comprehensive income      |  |                    | 6,390    |   |                        |   | 6,511    |  
|                                            |  |                    |          |   |                        |   |          |  
|Total stockholders deficit                 |  |                    | (552,567 | ) |                        |   | (549,880 | )
|                                            |  |                    |          |   |                        |   |          |  
|Total liabilities and stockholders deficit |  | $                  | 414,129  |   |                        | $ | 447,347  |  
|                                            |  |                    |          |   |                        |   |          |  

---

Note: The balance sheet at January 2, 2005 has
been derived from the audited consolidated financial statements at that date but does not include all of the information and footnotes required by accounting principles generally accepted in the United States for complete financial statements.



See accompanying notes.



3



---

##### Table of Contents

Dominos Pizza, Inc. and Subsidiaries

Condensed Consolidated Statements of Income

(Unaudited)



|                                         |  |                      |         |   |                             |   |         |                   |  |   |                  |   |  |   |         |  
|---------------------------------------- |  | -------------------- | ------- | - | --------------------------- | - | ------- | ----------------- |  | - | ---------------- | - |  | - | ------- | -
|                                         |  | Fiscal Quarter Ended |         |   | Three Fiscal Quarters Ended |  
|(In thousands, except per share data)    |  | September 11,2005    |         |   | September 5,2004            |   |         | September 11,2005 |  |   | September 5,2004 |  
|Revenues:                                |  |                      |         |   |                             |   |         |                   |  |   |                  |   |  |   |         |  
|Domestic Company-owned stores            |  | $                    | 91,024  |   |                             | $ | 87,471  |                   |  | $ | 280,923          |   |  | $ | 259,497 |  
|Domestic franchise                       |  |                      | 35,914  |   |                             |   | 35,199  |                   |  |   | 112,384          |   |  |   | 103,604 |  
|Domestic distribution                    |  |                      | 182,085 |   |                             |   | 177,422 |                   |  |   | 572,127          |   |  |   | 529,199 |  
|International                            |  |                      | 28,553  |   |                             |   | 24,886  |                   |  |   | 88,764           |   |  |   | 75,669  |  
|                                         |  |                      |         |   |                             |   |         |                   |  |   |                  |   |  |   |         |  
|Total revenues                           |  |                      | 337,576 |   |                             |   | 324,978 |                   |  |   | 1,054,198        |   |  |   | 967,969 |  
|                                         |  |                      |         |   |                             |   |         |                   |  |   |                  |   |  |   |         |  
|Cost of sales:                           |  |                      |         |   |                             |   |         |                   |  |   |                  |   |  |   |         |  
|Domestic Company-owned stores            |  |                      | 71,784  |   |                             |   | 72,118  |                   |  |   | 223,017          |   |  |   | 211,192 |  
|Domestic distribution                    |  |                      | 164,430 |   |                             |   | 161,002 |                   |  |   | 516,753          |   |  |   | 479,683 |  
|International                            |  |                      | 14,850  |   |                             |   | 12,576  |                   |  |   | 46,504           |   |  |   | 39,099  |  
|                                         |  |                      |         |   |                             |   |         |                   |  |   |                  |   |  |   |         |  
|Total cost of sales                      |  |                      | 251,064 |   |                             |   | 245,696 |                   |  |   | 786,274          |   |  |   | 729,974 |  
|                                         |  |                      |         |   |                             |   |         |                   |  |   |                  |   |  |   |         |  
|Operating margin                         |  |                      | 86,512  |   |                             |   | 79,282  |                   |  |   | 267,924          |   |  |   | 237,995 |  
|                                         |  |                      |         |  
|General and administrative               |  |                      | 41,128  |   |                             |   | 50,904  |                   |  |   | 125,466          |   |  |   | 126,824 |  
|                                         |  |                      |         |   |                             |   |         |                   |  |   |                  |   |  |   |         |  
|Income from operations                   |  |                      | 45,384  |   |                             |   | 28,378  |                   |  |   | 142,458          |   |  |   | 111,171 |  
|                                         |  |                      |         |  
|Interest income                          |  |                      | 83      |   |                             |   | 226     |                   |  |   | 373              |   |  |   | 409     |  
|Interest expense                         |  |                      | (11,674 | ) |                             |   | (17,280 | )                 |  |   | (32,852          | ) |  |   | (45,170 | )
|Other                                    |  |                      |        |   |                             |   | (9,751  | )                 |  |   |                 |   |  |   | (9,751  | )
|                                         |  |                      |         |   |                             |   |         |                   |  |   |                  |   |  |   |         |  
|Income before provision for income taxes |  |                      | 33,793  |   |                             |   | 1,573   |                   |  |   | 109,979          |   |  |   | 56,659  |  
|                                         |  |                      |         |  
|Provision for income taxes               |  |                      | 12,977  |   |                             |   | 594     |                   |  |   | 40,804           |   |  |   | 21,389  |  
|                                         |  |                      |         |   |                             |   |         |                   |  |   |                  |   |  |   |         |  
|Net income                               |  | $                    | 20,816  |   |                             | $ | 979     |                   |  | $ | 69,175           |   |  | $ | 35,270  |  
|                                         |  |                      |         |   |                             |   |         |                   |  |   |                  |   |  |   |         |  
|Earnings per share:                      |  |                      |         |   |                             |   |         |                   |  |   |                  |   |  |   |         |  
|Common stock  basic                     |  | $                    | 0.31    |   |                             | $ | (0.02   | )                 |  | $ | 1.04             |   |  | $ | 0.37    |  
|Common stock  diluted                   |  |                      | 0.30    |   |                             |   | (0.02   | )                 |  |   | 1.00             |   |  |   | 0.35    |  
|                                         |  |                      |         |  
|Class L common stock  basic and diluted |  |                      | N/A     |   |                             | $ | 0.50    |                   |  |   | N/A              |   |  | $ | 5.57    |  
|                                         |  |                      |         |  
|Dividends declared per share             |  | $                    | 0.10    |   |                             | $ |        |                   |  | $ | 0.30             |   |  | $ |        |  



See
accompanying notes.



4



---

##### Table of Contents

Dominos Pizza, Inc. and Subsidiaries

Condensed Consolidated Statements of Cash Flows

(Unaudited)



|                                                                                  |  |                             |          |   |                  |   |          |  
|--------------------------------------------------------------------------------- |  | --------------------------- | -------- | - | ---------------- | - | -------- | -
|                                                                                  |  | Three Fiscal Quarters Ended |         
|(In thousands)                                                                    |  | September 11,2005           |          |   | September 5,2004 |  
|Cash flows from operating activities:                                             |  |                             |          |   |                  |   |          |  
|Net income                                                                        |  | $                           | 69,175   |   |                  | $ | 35,270   |  
|Adjustments to reconcile net income to net cash provided by operating activities: |  |                             |          |   |                  |   |          |  
|Depreciation and amortization                                                     |  |                             | 22,240   |   |                  |   | 21,428   |  
|Amortization of deferred financing costs and debt discount                        |  |                             | 2,057    |   |                  |   | 6,535    |  
|Provision for deferred income taxes                                               |  |                             | 1,933    |   |                  |   | 8,927    |  
|Other                                                                             |  |                             | 1,611    |   |                  |   | 1,140    |  
|Changes in operating assets and liabilities                                       |  |                             | 11,873   |   |                  |   | (14,155  | )
|                                                                                  |  |                             |          |   |                  |   |          |  
|Net cash provided by operating activities                                         |  |                             | 108,889  |   |                  |   | 59,145   |  
|                                                                                  |  |                             |          |   |                  |   |          |  
|Cash flows from investing activities:                                             |  |                             |          |   |                  |   |          |  
|Capital expenditures                                                              |  |                             | (20,692  | ) |                  |   | (28,640  | )
|Other                                                                             |  |                             | 1,994    |   |                  |   | 1,945    |  
|                                                                                  |  |                             |          |   |                  |   |          |  
|Net cash used in investing activities                                             |  |                             | (18,698  | ) |                  |   | (26,695  | )
|                                                                                  |  |                             |          |   |                  |   |          |  
|Cash flows from financing activities:                                             |  |                             |          |   |                  |   |          |  
|Net proceeds from issuance of common stock                                        |  |                             |         |   |                  |   | 119,550  |  
|Proceeds from issuance of long-term debt                                          |  |                             | 40,000   |   |                  |   |         |  
|Repayments of long-term debt and capital lease obligation                         |  |                             | (65,220  | ) |                  |   | (155,593 | )
|Repurchase of common stock                                                        |  |                             | (75,000  | ) |                  |   |         |  
|Cash paid for financing fees                                                      |  |                             | (514     | ) |                  |   | (654     | )
|Dividends paid                                                                    |  |                             | (13,512  | ) |                  |   |         |  
|Proceeds from exercise of stock options                                           |  |                             | 3,761    |   |                  |   | 277      |  
|Distributions                                                                     |  |                             |         |   |                  |   | (16,880  | )
|Other                                                                             |  |                             | 1,581    |   |                  |   | (873     | )
|                                                                                  |  |                             |          |   |                  |   |          |  
|Net cash used in financing activities                                             |  |                             | (108,904 | ) |                  |   | (54,173  | )
|                                                                                  |  |                             |          |   |                  |   |          |  
|Effect of exchange rate changes on cash and cash equivalents                      |  |                             | 219      |   |                  |   | 491      |  
|                                                                                  |  |                             |          |   |                  |   |          |  
|Decrease in cash and cash equivalents                                             |  |                             | (18,494  | ) |                  |   | (21,232  | )
|                                                                                  |  |                            
|Cash and cash equivalents, at beginning of period                                 |  |                             | 40,396   |   |                  |   | 46,391   |  
|                                                                                  |  |                             |          |   |                  |   |          |  
|Cash and cash equivalents, at end of period                                       |  | $                           | 21,902   |   |                  | $ | 25,159   |  
|                                                                                  |  |                             |          |   |                  |   |          |  



See
accompanying notes.



5



---

##### Table of Contents

Dominos Pizza, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements

(Unaudited; tabular amounts in thousands, except percentages, share and per share amounts)



September 11, 2005



1. Basis of Presentation



The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in
the United States for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by accounting principles generally accepted
in the United States for complete financial statements. For further information, refer to the consolidated financial statements and footnotes thereto for the fiscal year ended January 2, 2005 included in our annual report on Form 10-K.



In the opinion of management, all adjustments, consisting of
normal recurring items, considered necessary for a fair presentation have been included. Operating results for the fiscal quarter and three fiscal quarters ended September 11, 2005 are not necessarily indicative of the results that may be
expected for the fiscal year ending January 1, 2006.



Dominos Pizza, Inc. is the parent and holding company of Dominos, Inc. Accordingly, all 10 outstanding shares of Dominos, Inc. common stock, par value $0.01 per share, are owned by Dominos Pizza, Inc. As the holding
company of Dominos, Inc., Dominos Pizza, Inc. does not conduct ongoing business operations. As a result, the financial information for Dominos Pizza, Inc. and subsidiaries and Dominos, Inc. and subsidiaries is substantially
similar. As the differences are minor, we have presented Dominos Pizza, Inc. and subsidiaries information throughout this filing, except for the supplemental guarantor condensed consolidating financial statements of Dominos, Inc. and
subsidiaries included in footnote 9.



2. Comprehensive Income (Loss)



|                                                                                  |  |                      |        |   |                             |   |        |                    |  |   |                  |   |  |   |        |  
|--------------------------------------------------------------------------------- |  | -------------------- | ------ | - | --------------------------- | - | ------ | ------------------ |  | - | ---------------- | - |  | - | ------ | -
|                                                                                  |  | Fiscal Quarter Ended |        |   | Three Fiscal Quarters Ended |  
|                                                                                  |  | September 11, 2005   |        |   | September 5,2004            |   |        | September 11, 2005 |  |   | September 5,2004 |  
|Net income                                                                        |  | $                    | 20,816 |   |                             | $ | 979    |                    |  | $ | 69,175           |   |  | $ | 35,270 |  
|Unrealized gains (losses) on derivative instruments, net of tax                   |  |                      | 356    |   |                             |   | (3,210 | )                  |  |   | 1,831            |   |  |   | 2,996  |  
|Reclassification adjustment for (gains) losses included in net income, net of tax |  |                      | (220   | ) |                             |   | 366    |                    |  |   | (1,162           | ) |  |   | 1,703  |  
|Currency translation adjustment                                                   |  |                      | 598    |   |                             |   | 134    |                    |  |   | (790             | ) |  |   | (274   | )
|                                                                                  |  |                      |        |   |                             |   |        |                    |  |   |                  |   |  |   |        |  
|Comprehensive income (loss)                                                       |  | $                    | 21,550 |   |                             | $ | (1,731 | )                  |  | $ | 69,054           |   |  | $ | 39,695 |  
|                                                                                  |  |                      |        |   |                             |   |        |                    |  |   |                  |   |  |   |        |  



3.
Segment Information



The following table summarizes revenues,
income from operations and earnings before interest, taxes, depreciation, amortization and other, which is the measure by which management allocates resources to its segments and which we refer to as Segment Income, for each of our reportable
segments.



|                         |  |                                                                |         |                      |   |               |  |                      |        |  |       |         |   |       |   |         |   |  |   |        
|------------------------ |  | -------------------------------------------------------------- | ------- | -------------------- | - | ------------- |  | -------------------- | ------ |  | ----- | ------- | - | ----- | - | ------- | - |  | - | -------
|                         |  | Fiscal Quarters Ended September 11, 2005 and September 5, 2004
|                         |  | DomesticStores                                                 |         | DomesticDistribution |   | International |  | IntersegmentRevenues |        |  | Other |         |   | Total
|Revenues                |  |                                                                |         |                      |   |               |  |                      |        |  |       |         |   |       |   |         |   |  |   |        
|2005                     |  | $                                                              | 126,938 |                      | $ | 208,559       |  | $                    | 28,553 |  | $     | (26,474 | ) |       | $ |        |   |  | $ | 337,576
|2004                     |  |                                                                | 122,670 |                      |   | 203,401       |  |                      | 24,886 |  |       | (25,979 | ) |       |   |        |   |  |   | 324,978
|Income from operations  |  |                                                                |         |                      |   |               |  |                      |        |  |       |         |   |       |   |         |   |  |   |        
|2005                     |  | $                                                              | 33,225  |                      | $ | 11,736        |  | $                    | 8,761  |  |       | N/A     |   |       | $ | (8,338  | ) |  | $ | 45,384 
|2004                     |  |                                                                | 29,480  |                      |   | 9,936         |  |                      | 7,238  |  |       | N/A     |   |       |   | (18,276 | ) |  |   | 28,378 
|Segment Income          |  |                                                                |         |                      |   |               |  |                      |        |  |       |         |   |       |   |         |   |  |   |        
|2005                     |  | $                                                              | 36,382  |                      | $ | 14,148        |  | $                    | 9,144  |  |       | N/A     |   |       | $ | (6,309  | ) |  | $ | 53,365 
|2004                     |  |                                                                | 32,619  |                      |   | 12,530        |  |                      | 7,500  |  |       | N/A     |   |       |   | (6,524  | ) |  |   | 46,125 



6



---

##### Table of Contents

|                         |  |                                                                      |         |                      |   |               |  |                      |        |  |       |         |   |       |   |         |   |  |   |          
|------------------------ |  | -------------------------------------------------------------------- | ------- | -------------------- | - | ------------- |  | -------------------- | ------ |  | ----- | ------- | - | ----- | - | ------- | - |  | - | ---------
|                         |  | Three Fiscal Quarters Ended September 11, 2005 and September 5, 2004
|                         |  | DomesticStores                                                       |         | DomesticDistribution |   | International |  | IntersegmentRevenues |        |  | Other |         |   | Total
|Revenues                |  |                                                                      |         |                      |   |               |  |                      |        |  |       |         |   |       |   |         |   |  |   |          
|2005                     |  | $                                                                    | 393,307 |                      | $ | 654,385       |  | $                    | 88,764 |  | $     | (82,258 | ) |       | $ |        |   |  | $ | 1,054,198
|2004                     |  |                                                                      | 363,101 |                      |   | 603,527       |  |                      | 75,669 |  |       | (74,328 | ) |       |   |        |   |  |   | 967,969  
|Income from operations  |  |                                                                      |         |                      |   |               |  |                      |        |  |       |         |   |       |   |         |   |  |   |          
|2005                     |  | $                                                                    | 104,179 |                      | $ | 36,536        |  | $                    | 26,687 |  |       | N/A     |   |       | $ | (24,944 | ) |  | $ | 142,458  
|2004                     |  |                                                                      | 89,598  |                      |   | 31,348        |  |                      | 22,227 |  |       | N/A     |   |       |   | (32,002 | ) |  |   | 111,171  
|Segment Income          |  |                                                                      |         |                      |   |               |  |                      |        |  |       |         |   |       |   |         |   |  |   |          
|2005                     |  | $                                                                    | 112,954 |                      | $ | 43,909        |  | $                    | 27,797 |  |       | N/A     |   |       | $ | (19,284 | ) |  | $ | 165,376  
|2004                     |  |                                                                      | 98,637  |                      |   | 38,490        |  |                      | 23,005 |  |       | N/A     |   |       |   | (17,096 | ) |  |   | 143,036  



The following table
reconciles Total Segment Income to consolidated income before provision for income taxes.



|                                         |  |                      |         |   |                             |   |         |                    |  |   |                  |   |  |   |         |  
|---------------------------------------- |  | -------------------- | ------- | - | --------------------------- | - | ------- | ------------------ |  | - | ---------------- | - |  | - | ------- | -
|                                         |  | Fiscal Quarter Ended |         |   | Three Fiscal Quarters Ended |  
|                                         |  | September 11, 2005   |         |   | September 5,2004            |   |         | September 11, 2005 |  |   | September 5,2004 |  
|Total Segment Income                     |  | $                    | 53,365  |   |                             | $ | 46,125  |                    |  | $ | 165,376          |   |  | $ | 143,036 |  
|Depreciation and amortization            |  |                      | (7,554  | ) |                             |   | (7,370  | )                  |  |   | (22,240          | ) |  |   | (21,428 | )
|Losses on sale/disposal of assets        |  |                      | (346    | ) |                             |   | (365    | )                  |  |   | (435             | ) |  |   | (402    | )
|Non-cash stock compensation expense      |  |                      | (81     | ) |                             |   | (12     | )                  |  |   | (243             | ) |  |   | (35     | )
|Termination of management agreement      |  |                      |        |   |                             |   | (10,000 | )                  |  |   |                 |   |  |   | (10,000 | )
|                                         |  |                      |         |   |                             |   |         |                    |  |   |                  |   |  |   |         |  
|Income from operations                   |  |                      | 45,384  |   |                             |   | 28,378  |                    |  |   | 142,458          |   |  |   | 111,171 |  
|Interest income                          |  |                      | 83      |   |                             |   | 226     |                    |  |   | 373              |   |  |   | 409     |  
|Interest expense                         |  |                      | (11,674 | ) |                             |   | (17,280 | )                  |  |   | (32,852          | ) |  |   | (45,170 | )
|Other                                    |  |                      |        |   |                             |   | (9,751  | )                  |  |   |                 |   |  |   | (9,751  | )
|                                         |  |                      |         |   |                             |   |         |                    |  |   |                  |   |  |   |         |  
|Income before provision for income taxes |  | $                    | 33,793  |   |                             | $ | 1,573   |                    |  | $ | 109,979          |   |  | $ | 56,659  |  
|                                         |  |                      |         |   |                             |   |         |                    |  |   |                  |   |  |   |         |  



4. Earnings Per Share



|                                                                |  |                      |            |                  |                             |            |                    |  |                  |            |  |   |           
|--------------------------------------------------------------- |  | -------------------- | ---------- | ---------------- | --------------------------- | ---------- | ------------------ |  | ---------------- | ---------- |  | - | ----------
|                                                                |  | Fiscal Quarter Ended |            |                  | Three Fiscal Quarters Ended
|                                                                |  | September 11, 2005   |            | September 5,2004 |                             |            | September 11, 2005 |  | September 5,2004
|Net income available to common stockholders  basic and diluted |  | $                    | 20,816     |                  | $                           | 979        |                    |  | $                | 69,175     |  | $ | 35,270    
|                                                                |  |                      |            |                  |                             |            |                    |  |                  |            |  |   |           
|Allocation of net income to common stockholders:                |  |                      |            |                  |                             |            |                    |  |                  |            |  |   |           
|Common stock                                                    |  | $                    | 20,816     |                  | $                           | (844       | )                  |  | $                | 69,175     |  | $ | 15,132    
|Class L                                                         |  |                      | N/A        |                  |                             | 1,823      |                    |  |                  | N/A        |  |   | 20,138    
|                                                                |  |                      |            |                 
|Weighted average number of shares:                              |  |                      |            |                  |                             |            |                    |  |                  |            |  |   |           
|Common stock                                                    |  |                      | 66,379,392 |                  |                             | 55,813,460 |                    |  |                  | 66,867,837 |  |   | 40,406,868
|Class L                                                         |  |                      | N/A        |                  |                             | 3,613,978  |                    |  |                  | N/A        |  |   | 3,613,991 
|                                                                |  |                      |            |                 
|Earnings per share  basic:                                     |  |                      |            |                  |                             |            |                    |  |                  |            |  |   |           
|Common stock                                                    |  | $                    | 0.31       |                  | $                           | (0.02      | )                  |  | $                | 1.04       |  | $ | 0.37      
|Class L                                                         |  |                      | N/A        |                  |                             | 0.50       |                    |  |                  | N/A        |  |   | 5.57      
|                                                                |  |                      |            |                 
|Diluted weighted average number of shares:                      |  |                      |            |                  |                             |            |                    |  |                  |            |  |   |           
|Common stock                                                    |  |                      | 68,407,559 |                  |                             | 55,813,460 |                    |  |                  | 69,091,498 |  |   | 42,875,425
|Class L                                                         |  |                      | N/A        |                  |                             | 3,617,682  |                    |  |                  | N/A        |  |   | 3,617,371 
|                                                                |  |                      |            |                 
|Earnings per share  diluted:                                   |  |                      |            |                  |                             |            |                    |  |                  |            |  |   |           
|Common stock                                                    |  | $                    | 0.30       |                  | $                           | (0.02      | )                  |  | $                | 1.00       |  | $ | 0.35      
|Class L                                                         |  |                      | N/A        |                  |                             | 0.50       |                    |  |                  | N/A        |  |   | 5.57      



The denominator in
calculating diluted earnings per share for common stock for the third quarter and first three quarters of 2005 does not include 1,498,500 options to purchase common stock at $25.02 per share as the exercise price exceeded the average market price of
the related common stock for those periods. The effect of including these options would have been anti-dilutive. Additionally, the denominator in calculating diluted earnings per share for common stock for the third quarter of 2004 does not include
2,441,176 of dilutive shares resulting from stock options as the Company had a net loss available to common stockholders and, as a result, their inclusion would have been anti-dilutive. Accordingly, diluted and basic earnings per share amounts are
identical for that period.



7



---

##### Table of Contents

5. Stock-Based Compensation



We account for our stock option plans under the recognition and measurement
principles of APB Opinion No. 25, Accounting for Stock Issued to Employees, and related interpretations. The following table illustrates the effect on net income if we had applied the fair value recognition provisions of SFAS
No. 123, Accounting for Stock-Based Compensation to the stock-based employee compensation.



|                                                                                                                                          |  |                      |        |   |                             |   |       |                    |  |   |                  |   |  |   |        |  
|----------------------------------------------------------------------------------------------------------------------------------------- |  | -------------------- | ------ | - | --------------------------- | - | ----- | ------------------ |  | - | ---------------- | - |  | - | ------ | -
|                                                                                                                                          |  | Fiscal Quarter Ended |        |   | Three Fiscal Quarters Ended |  
|                                                                                                                                          |  | September 11, 2005   |        |   | September 5,2004            |   |       | September 11, 2005 |  |   | September 5,2004 |  
|Net income, as reported                                                                                                                   |  | $                    | 20,816 |   |                             | $ | 979   |                    |  | $ | 69,175           |   |  | $ | 35,270 |  
|Add: Stock-based employee compensation expense included in reported net income, net of related tax effects                                |  |                      | 50     |   |                             |   | 7     |                    |  |   | 153              |   |  |   | 22     |  
|Deduct: Total stock-based employee compensation expense determined under the fair value method for all awards, net of related tax
effects |  |                      | (531   | ) |                             |   | (205  | )                  |  |   | (1,194           | ) |  |   | (368   | )
|                                                                                                                                          |  |                      |        |   |                             |   |       |                    |  |   |                  |   |  |   |        |  
|Net income, pro forma                                                                                                                     |  | $                    | 20,335 |   |                             | $ | 781   |                    |  | $ | 68,134           |   |  | $ | 34,924 |  
|                                                                                                                                          |  |                      |        |   |                             |   |       |                    |  |   |                  |   |  |   |        |  
|Pro forma earnings per share  basic:                                                                                                     |  |                      |        |   |                             |   |       |                    |  |   |                  |   |  |   |        |  
|Common stock                                                                                                                              |  | $                    | 0.31   |   |                             | $ | (0.02 | )                  |  | $ | 1.02             |   |  | $ | 0.37   |  
|Class L                                                                                                                                   |  |                      | N/A    |   |                             |   | 0.50  |                    |  |   | N/A              |   |  |   | 5.57   |  
|                                                                                                                                          |  |                      |        |  
|Pro forma earnings per share  diluted:                                                                                                   |  |                      |        |   |                             |   |       |                    |  |   |                  |   |  |   |        |  
|Common stock                                                                                                                              |  | $                    | 0.30   |   |                             | $ | (0.02 | )                  |  | $ | 0.99             |   |  | $ | 0.35   |  
|Class L                                                                                                                                   |  |                      | N/A    |   |                             |   | 0.50  |                    |  |   | N/A              |   |  |   | 5.57   |  



6.
Supplemental Disclosure of Cash Flow Information



During the
first three quarters of 2005, we have recorded approximately $17.8 million of reductions in income tax payable as a result of tax benefits related to the exercise of stock options.



The Company recorded a $6.6 million dividend payable during the third quarter. The dividend was subsequently paid on
September 30, 2005.



7. Payment of
Deferred Compensation



During the third quarter of 2005 as
required by the Companys deferred compensation plan, a significant portion of the outstanding deferred compensation balances were paid to participating employees. The total payments were approximately $4.7 million. At the time of payment, the
Company recorded a $4.7 million decrease in both investments in marketable securities and deferred compensation liabilities. As the amounts paid were self-funded by the participating employees, there was no income statement impact resulting from
these payments.



8. New Accounting
Pronouncements



In December 2004, the Financial Accounting
Standards Board (FASB) issued SFAS No. 123R (revised 2004), Share-Based Payments (SFAS 123R). In April 2005, the FASB amended SFAS 123R to delay the effective date of the Statement to the first annual period beginning after
June 15, 2005. SFAS 123R requires that the cost of all employee stock options, as well as other equity-based compensation arrangements, be reflected in the financial statements based on the estimated fair value of the awards. We are required to
adopt SFAS 123R no later than the beginning of fiscal 2006. We are currently assessing our adoption alternatives. Once our evaluation is complete, we will determine an appropriate method of adoption and the impact the adoption will have on our
results of operations.



8



---

##### Table of Contents

9. Supplemental Guarantor Condensed Consolidating Financial Statements of Dominos,
Inc. and Subsidiaries



The tables below present condensed
consolidating financial information for the applicable periods for: (1) Dominos, Inc.; (2) on a combined basis, the guarantor subsidiaries of Dominos, Inc.s senior subordinated notes due 2011, which includes most of the
domestic subsidiaries of Dominos, Inc. and one foreign subsidiary of Dominos, Inc.; and (3) on a combined basis, the non-guarantor subsidiaries of Dominos, Inc.s senior subordinated notes due 2011. The separate financial
statements of Dominos, Inc. and subsidiaries are presented using the equity method of accounting. Accordingly, Dominos, Inc.s investment in subsidiaries is included in Other assets and the net earnings of the
subsidiaries are included in Equity earnings in subsidiaries. Except for the minor differences noted in the footnotes to the condensed consolidating financial statements below, the consolidated financial statements of Dominos, Inc.
and subsidiaries are substantially similar to the consolidated financial statements of Dominos Pizza, Inc. and subsidiaries. Each of the guarantor subsidiaries is jointly, severally, fully and unconditionally liable under the related
guarantee.



Dominos, Inc. and Subsidiaries

Supplemental Guarantor Condensed Consolidating Balance Sheets



|                                                     |  |                          |          |   |                       |   |                           |  |              |        |  |              |          |   |  |   |          |  
|---------------------------------------------------- |  | ------------------------ | -------- | - | --------------------- | - | ------------------------- |  | ------------ | ------ |  | ------------ | -------- | - |  | - | -------- | -
|                                                     |  | As of September 11, 2005 |         
|                                                     |  | Dominos, Inc.           |          |   | GuarantorSubsidiaries |   | Non-GuarantorSubsidiaries |  | Eliminations |        |  | Consolidated |         
|Cash and cash equivalents                            |  | $                        |         |   |                       | $ | 20,530                    |  | $            | 1,372  |  | $            |         |   |  | $ | 21,902   |  
|Accounts receivable                                  |  |                          |         |   |                       |   | 60,748                    |  |              | 7,348  |  |              |         |   |  |   | 68,096   |  
|Advertising fund assets, restricted                  |  |                          |         |   |                       |   |                          |  |              | 30,685 |  |              |         |   |  |   | 30,685   |  
|Other current assets                                 |  |                          | 4,572    |   |                       |   | 40,655                    |  |              | 2,589  |  |              |         |   |  |   | 47,816   |  
|                                                     |  |                          |          |   |                       |   |                           |  |              |        |  |              |          |   |  |   |          |  
|Current assets                                       |  |                          | 4,572    |   |                       |   | 121,933                   |  |              | 41,994 |  |              |         |   |  |   | 168,499  |  
|Property, plant and equipment, net                   |  |                          |         |   |                       |   | 130,271                   |  |              | 4,954  |  |              |         |   |  |   | 135,225  |  
|Other assets                                         |  |                          | 208,001  |   |                       |   | 61,935                    |  |              | 2,196  |  |              | (161,727 | ) |  |   | 110,405  |  
|                                                     |  |                          |          |   |                       |   |                           |  |              |        |  |              |          |   |  |   |          |  
|Total assets                                         |  | $                        | 212,573  |   |                       | $ | 314,139                   |  | $            | 49,144 |  | $            | (161,727 | ) |  | $ | 414,129  |  
|                                                     |  |                          |          |   |                       |   |                           |  |              |        |  |              |          |   |  |   |          |  
|Current portion of long-term debt                    |  | $                        | 2,395    |   |                       | $ | 256                       |  | $            | 42     |  | $            |         |   |  | $ | 2,693    |  
|Accounts payable                                     |  |                          |         |   |                       |   | 38,590                    |  |              | 14,970 |  |              |         |   |  |   | 53,560   |  
|Advertising fund liabilities                         |  |                          |         |   |                       |   |                          |  |              | 30,685 |  |              |         |   |  |   | 30,685   |  
|Other current liabilities                            |  |                          | 9,397    |   |                       |   | 60,270                    |  |              | 2,549  |  |              |         |   |  |   | 72,216   |  
|                                                     |  |                          |          |   |                       |   |                           |  |              |        |  |              |          |   |  |   |          |  
|Current liabilities(1)                               |  |                          | 11,792   |   |                       |   | 99,116                    |  |              | 48,246 |  |              |         |   |  |   | 159,154  |  
|                                                     |  |                          |          |   |                      
|Long-term debt                                       |  |                          | 746,721  |   |                       |   | 5,514                     |  |              | 273    |  |              |         |   |  |   | 752,508  |  
|Other long-term liabilities                          |  |                          |         |   |                       |   | 48,167                    |  |              | 240    |  |              |         |   |  |   | 48,407   |  
|                                                     |  |                          |          |   |                       |   |                           |  |              |        |  |              |          |   |  |   |          |  
|Long-term liabilities                                |  |                          | 746,721  |   |                       |   | 53,681                    |  |              | 513    |  |              |         |   |  |   | 800,915  |  
|                                                     |  |                          |          |   |                      
|Stockholders equity (deficit)(1)                    |  |                          | (545,940 | ) |                       |   | 161,342                   |  |              | 385    |  |              | (161,727 | ) |  |   | (545,940 | )
|                                                     |  |                          |          |   |                       |   |                           |  |              |        |  |              |          |   |  |   |          |  
|Total liabilities and stockholders equity (deficit) |  | $                        | 212,573  |   |                       | $ | 314,139                   |  | $            | 49,144 |  | $            | (161,727 | ) |  | $ | 414,129  |  
|                                                     |  |                          |          |   |                       |   |                           |  |              |        |  |              |          |   |  |   |          |  



9



---

##### Table of Contents

|                                                     |  |                       |          |   |                       |   |                           |  |              |        |  |              |          |   |  |   |          |  
|---------------------------------------------------- |  | --------------------- | -------- | - | --------------------- | - | ------------------------- |  | ------------ | ------ |  | ------------ | -------- | - |  | - | -------- | -
|                                                     |  | As of January 2, 2005 |         
|                                                     |  | Dominos, Inc.        |          |   | GuarantorSubsidiaries |   | Non-GuarantorSubsidiaries |  | Eliminations |        |  | Consolidated |         
|Cash and cash equivalents                            |  | $                     | 3,124    |   |                       | $ | 36,331                    |  | $            | 941    |  | $            |         |   |  | $ | 40,396   |  
|Accounts receivable                                  |  |                       |         |   |                       |   | 65,404                    |  |              | 7,734  |  |              |         |   |  |   | 73,138   |  
|Advertising fund assets, restricted                  |  |                       |         |   |                       |   |                          |  |              | 32,817 |  |              |         |   |  |   | 32,817   |  
|Other current assets                                 |  |                       | 4,050    |   |                       |   | 36,258                    |  |              | 2,832  |  |              |         |   |  |   | 43,140   |  
|                                                     |  |                       |          |   |                       |   |                           |  |              |        |  |              |          |   |  |   |          |  
|Current assets                                       |  |                       | 7,174    |   |                       |   | 137,993                   |  |              | 44,324 |  |              |         |   |  |   | 189,491  |  
|                                                     |  |                       |          |   |                      
|Property, plant and equipment, net                   |  |                       |         |   |                       |   | 130,853                   |  |              | 6,030  |  |              |         |   |  |   | 136,883  |  
|                                                     |  |                       |          |   |                      
|Other assets                                         |  |                       | 227,984  |   |                       |   | 71,578                    |  |              | 1,481  |  |              | (180,070 | ) |  |   | 120,973  |  
|                                                     |  |                       |          |   |                       |   |                           |  |              |        |  |              |          |   |  |   |          |  
|Total assets                                         |  | $                     | 235,158  |   |                       | $ | 340,424                   |  | $            | 51,835 |  | $            | (180,070 | ) |  | $ | 447,347  |  
|                                                     |  |                       |          |   |                       |   |                           |  |              |        |  |              |          |   |  |   |          |  
|Current portion of long-term debt                    |  | $                     | 25,000   |   |                       | $ | 242                       |  | $            | 53     |  | $            |         |   |  | $ | 25,295   |  
|Accounts payable                                     |  |                       |         |   |                       |   | 40,417                    |  |              | 14,933 |  |              |         |   |  |   | 55,350   |  
|Advertising fund liabilities                         |  |                       |         |   |                       |   |                          |  |              | 32,817 |  |              |         |   |  |   | 32,817   |  
|Other current liabilities                            |  |                       | 10,672   |   |                       |   | 63,755                    |  |              | 1,773  |  |              |         |   |  |   | 76,200   |  
|                                                     |  |                       |          |   |                       |   |                           |  |              |        |  |              |          |   |  |   |          |  
|Current liabilities(1)                               |  |                       | 35,672   |   |                       |   | 104,414                   |  |              | 49,576 |  |              |         |   |  |   | 189,662  |  
|                                                     |  |                       |          |   |                      
|Long-term debt                                       |  |                       | 749,361  |   |                       |   | 5,687                     |  |              | 357    |  |              |         |   |  |   | 755,405  |  
|Other long-term liabilities                          |  |                       |         |   |                       |   | 51,903                    |  |              | 252    |  |              |         |   |  |   | 52,155   |  
|                                                     |  |                       |          |   |                       |   |                           |  |              |        |  |              |          |   |  |   |          |  
|Long-term liabilities                                |  |                       | 749,361  |   |                       |   | 57,590                    |  |              | 609    |  |              |         |   |  |   | 807,560  |  
|                                                     |  |                       |          |   |                      
|Stockholders equity (deficit)(1)                    |  |                       | (549,875 | ) |                       |   | 178,420                   |  |              | 1,650  |  |              | (180,070 | ) |  |   | (549,875 | )
|                                                     |  |                       |          |   |                       |   |                           |  |              |        |  |              |          |   |  |   |          |  
|Total liabilities and stockholders equity (deficit) |  | $                     | 235,158  |   |                       | $ | 340,424                   |  | $            | 51,835 |  | $            | (180,070 | ) |  | $ | 447,347  |  
|                                                     |  |                       |          |   |                       |   |                           |  |              |        |  |              |          |   |  |   |          |  

---

|(1) | Dominos Pizza, Inc. and subsidiaries had current liabilities of $165,781 and $189,667,
or $6,627 more than and $5 more than Dominos, Inc. and subsidiaries at September 11, 2005 and January 2, 2005, respectively. Dominos Pizza, Inc. and subsidiaries had total stockholders deficit of $(552,567) and
$(549,880), or $6,627 more than and $5 more than Dominos, Inc. and subsidiaries at September 11, 2005 and January 2, 2005, respectively. The differences at September 11, 2005 resulted from the inclusion of a dividend payable
recorded on Dominos Pizza, Inc. and subsidiaries that was not recorded on Dominos, Inc. and subsidiaries. While Dominos, Inc. and subsidiaries plans to distribute funds to Dominos Pizza, Inc. and subsidiaries to pay this
dividend, it was not a liability for Dominos, Inc. and subsidiaries at September 11, 2005. There were no other differences between Dominos, Inc. and subsidiaries as compared to Dominos Pizza, Inc. and subsidiaries for the
periods presented.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Dominos, Inc. and
Subsidiaries

Supplemental Guarantor Condensed Consolidating Statements of Income



|                                                          |  |                                         |         |   |                       |   |         |                           |  |   |              |   |  |              |         |   |  |   |         |  
|--------------------------------------------------------- |  | --------------------------------------- | ------- | - | --------------------- | - | ------- | ------------------------- |  | - | ------------ | - |  | ------------ | ------- | - |  | - | ------- | -
|                                                          |  | Fiscal Quarter Ended September 11, 2005 |        
|                                                          |  | Dominos, Inc.                          |         |   | GuarantorSubsidiaries |   |         | Non-GuarantorSubsidiaries |  |   | Eliminations |   |  | Consolidated |        
|Revenues                                                  |  | $                                       |        |   |                       | $ | 330,587 |                           |  | $ | 6,989        |   |  | $            |        |   |  | $ | 337,576 |  
|Cost of sales                                             |  |                                         |        |   |                       |   | 245,928 |                           |  |   | 5,136        |   |  |              |        |   |  |   | 251,064 |  
|                                                          |  |                                         |         |   |                       |   |         |                           |  |   |              |   |  |              |         |   |  |   |         |  
|Operating margin                                          |  |                                         |        |   |                       |   | 84,659  |                           |  |   | 1,853        |   |  |              |        |   |  |   | 86,512  |  
|General and administrative                                |  |                                         |        |   |                       |   | 39,968  |                           |  |   | 1,160        |   |  |              |        |   |  |   | 41,128  |  
|                                                          |  |                                         |         |   |                       |   |         |                           |  |   |              |   |  |              |         |   |  |   |         |  
|Income from operations                                    |  |                                         |        |   |                       |   | 44,691  |                           |  |   | 693          |   |  |              |        |   |  |   | 45,384  |  
|Equity earnings in subsidiaries                           |  |                                         | 28,173  |   |                       |   |        |                           |  |   |             |   |  |              | (28,173 | ) |  |   |        |  
|Interest expense, net                                     |  |                                         | (11,518 | ) |                       |   | (61     | )                         |  |   | (12          | ) |  |              |        |   |  |   | (11,591 | )
|                                                          |  |                                         |         |   |                       |   |         |                           |  |   |              |   |  |              |         |   |  |   |         |  
|Income (loss) before provision (benefit) for income taxes |  |                                         | 16,655  |   |                       |   | 44,630  |                           |  |   | 681          |   |  |              | (28,173 | ) |  |   | 33,793  |  
|                                                          |  |                                         |         |   |                      
|Provision (benefit) for income taxes                      |  |                                         | (4,161  | ) |                       |   | 17,138  |                           |  |   |             |   |  |              |        |   |  |   | 12,977  |  
|                                                          |  |                                         |         |   |                       |   |         |                           |  |   |              |   |  |              |         |   |  |   |         |  
|Net income (loss)                                         |  | $                                       | 20,816  |   |                       | $ | 27,492  |                           |  | $ | 681          |   |  | $            | (28,173 | ) |  | $ | 20,816  |  
|                                                          |  |                                         |         |   |                       |   |         |                           |  |   |              |   |  |              |         |   |  |   |         |  



10



---

##### Table of Contents

|                                                          |  |                                                |         |   |                       |   |           |                           |  |   |              |   |  |              |         |   |  |   |           |  
|--------------------------------------------------------- |  | ---------------------------------------------- | ------- | - | --------------------- | - | --------- | ------------------------- |  | - | ------------ | - |  | ------------ | ------- | - |  | - | --------- | -
|                                                          |  | Three Fiscal Quarters Ended September 11, 2005 |        
|                                                          |  | Dominos, Inc.                                 |         |   | GuarantorSubsidiaries |   |           | Non-GuarantorSubsidiaries |  |   | Eliminations |   |  | Consolidated |        
|Revenues                                                  |  | $                                              |        |   |                       | $ | 1,031,502 |                           |  | $ | 22,696       |   |  | $            |        |   |  | $ | 1,054,198 |  
|Cost of sales                                             |  |                                                |        |   |                       |   | 769,886   |                           |  |   | 16,388       |   |  |              |        |   |  |   | 786,274   |  
|                                                          |  |                                                |         |   |                       |   |           |                           |  |   |              |   |  |              |         |   |  |   |           |  
|Operating margin                                          |  |                                                |        |   |                       |   | 261,616   |                           |  |   | 6,308        |   |  |              |        |   |  |   | 267,924   |  
|                                                          |  |                                                |         |   |                      
|General and administrative                                |  |                                                |        |   |                       |   | 119,281   |                           |  |   | 6,185        |   |  |              |        |   |  |   | 125,466   |  
|                                                          |  |                                                |         |   |                       |   |           |                           |  |   |              |   |  |              |         |   |  |   |           |  
|Income from operations                                    |  |                                                |        |   |                       |   | 142,335   |                           |  |   | 123          |   |  |              |        |   |  |   | 142,458   |  
|                                                          |  |                                                |         |   |                      
|Equity earnings in subsidiaries                           |  |                                                | 89,600  |   |                       |   |          |                           |  |   |             |   |  |              | (89,600 | ) |  |   |          |  
|Interest expense, net                                     |  |                                                | (32,411 | ) |                       |   | (42       | )                         |  |   | (26          | ) |  |              |        |   |  |   | (32,479   | )
|                                                          |  |                                                |         |   |                       |   |           |                           |  |   |              |   |  |              |         |   |  |   |           |  
|Income (loss) before provision (benefit) for income taxes |  |                                                | 57,189  |   |                       |   | 142,293   |                           |  |   | 97           |   |  |              | (89,600 | ) |  |   | 109,979   |  
|                                                          |  |                                                |         |   |                      
|Provision (benefit) for income taxes                      |  |                                                | (11,986 | ) |                       |   | 52,790    |                           |  |   |             |   |  |              |        |   |  |   | 40,804    |  
|                                                          |  |                                                |         |   |                       |   |           |                           |  |   |              |   |  |              |         |   |  |   |           |  
|Net income (loss)                                         |  | $                                              | 69,175  |   |                       | $ | 89,503    |                           |  | $ | 97           |   |  | $            | (89,600 | ) |  | $ | 69,175    |  
|                                                          |  |                                                |         |   |                       |   |           |                           |  |   |              |   |  |              |         |   |  |   |           |  



|                                                          |  |                                        |         |   |                       |   |         |                           |  |   |              |   |  |              |         |   |  |   |         |  
|--------------------------------------------------------- |  | -------------------------------------- | ------- | - | --------------------- | - | ------- | ------------------------- |  | - | ------------ | - |  | ------------ | ------- | - |  | - | ------- | -
|                                                          |  | Fiscal Quarter Ended September 5, 2004 |        
|                                                          |  | Dominos, Inc.                         |         |   | GuarantorSubsidiaries |   |         | Non-GuarantorSubsidiaries |  |   | Eliminations |   |  | Consolidated |        
|Revenues                                                  |  | $                                      |        |   |                       | $ | 318,623 |                           |  | $ | 6,355        |   |  | $            |        |   |  | $ | 324,978 |  
|Cost of sales                                             |  |                                        |        |   |                       |   | 240,944 |                           |  |   | 4,752        |   |  |              |        |   |  |   | 245,696 |  
|                                                          |  |                                        |         |   |                       |   |         |                           |  |   |              |   |  |              |         |   |  |   |         |  
|Operating margin                                          |  |                                        |        |   |                       |   | 77,679  |                           |  |   | 1,603        |   |  |              |        |   |  |   | 79,282  |  
|                                                          |  |                                        |         |   |                      
|General and administrative                                |  |                                        |        |   |                       |   | 48,831  |                           |  |   | 2,073        |   |  |              |        |   |  |   | 50,904  |  
|                                                          |  |                                        |         |   |                       |   |         |                           |  |   |              |   |  |              |         |   |  |   |         |  
|Income (loss) from operations                             |  |                                        |        |   |                       |   | 28,848  |                           |  |   | (470         | ) |  |              |        |   |  |   | 28,378  |  
|                                                          |  |                                        |         |   |                      
|Equity earnings in subsidiaries                           |  |                                        | 17,520  |   |                       |   |        |                           |  |   |             |   |  |              | (17,520 | ) |  |   |        |  
|Interest income (expense), net(2)                         |  |                                        | (16,921 | ) |                       |   | (501    | )                         |  |   | 344          |   |  |              |        |   |  |   | (17,078 | )
|Other                                                     |  |                                        | (9,751  | ) |                       |   |        |                           |  |   |             |   |  |              |        |   |  |   | (9,751  | )
|                                                          |  |                                        |         |   |                       |   |         |                           |  |   |              |   |  |              |         |   |  |   |         |  
|Income (loss) before provision (benefit) for income taxes |  |                                        | (9,152  | ) |                       |   | 28,347  |                           |  |   | (126         | ) |  |              | (17,520 | ) |  |   | 1,549   |  
|                                                          |  |                                        |         |   |                      
|Provision (benefit) for income taxes                      |  |                                        | (10,107 | ) |                       |   | 10,701  |                           |  |   |             |   |  |              |        |   |  |   | 594     |  
|                                                          |  |                                        |         |   |                       |   |         |                           |  |   |              |   |  |              |         |   |  |   |         |  
|Net income (loss)(2)                                      |  | $                                      | 955     |   |                       | $ | 17,646  |                           |  | $ | (126         | ) |  | $            | (17,520 | ) |  | $ | 955     |  
|                                                          |  |                                        |         |   |                       |   |         |                           |  |   |              |   |  |              |         |   |  |   |         |  



|                                                          |  |                                               |         |   |                       |   |         |                           |  |   |              |   |  |              |         |   |  |   |         |  
|--------------------------------------------------------- |  | --------------------------------------------- | ------- | - | --------------------- | - | ------- | ------------------------- |  | - | ------------ | - |  | ------------ | ------- | - |  | - | ------- | -
|                                                          |  | Three Fiscal Quarters Ended September 5, 2004 |        
|                                                          |  | Dominos, Inc.                                |         |   | GuarantorSubsidiaries |   |         | Non-GuarantorSubsidiaries |  |   | Eliminations |   |  | Consolidated |        
|Revenues                                                  |  | $                                             |        |   |                       | $ | 948,696 |                           |  | $ | 19,273       |   |  | $            |        |   |  | $ | 967,969 |  
|Cost of sales                                             |  |                                               |        |   |                       |   | 715,672 |                           |  |   | 14,302       |   |  |              |        |   |  |   | 729,974 |  
|                                                          |  |                                               |         |   |                       |   |         |                           |  |   |              |   |  |              |         |   |  |   |         |  
|Operating margin                                          |  |                                               |        |   |                       |   | 233,024 |                           |  |   | 4,971        |   |  |              |        |   |  |   | 237,995 |  
|                                                          |  |                                               |         |   |                      
|General and administrative                                |  |                                               |        |   |                       |   | 120,960 |                           |  |   | 5,864        |   |  |              |        |   |  |   | 126,824 |  
|                                                          |  |                                               |         |   |                       |   |         |                           |  |   |              |   |  |              |         |   |  |   |         |  
|Income (loss) from operations                             |  |                                               |        |   |                       |   | 112,064 |                           |  |   | (893         | ) |  |              |        |   |  |   | 111,171 |  
|                                                          |  |                                               |         |   |                      
|Equity earnings in subsidiaries                           |  |                                               | 68,688  |   |                       |   |        |                           |  |   |             |   |  |              | (68,688 | ) |  |   |        |  
|Interest income (expense), net(2)                         |  |                                               | (44,452 | ) |                       |   | (412    | )                         |  |   | 78           |   |  |              |        |   |  |   | (44,786 | )
|Other                                                     |  |                                               | (9,751  | ) |                       |   |        |                           |  |   |             |   |  |              |        |   |  |   | (9,751  | )
|                                                          |  |                                               |         |   |                       |   |         |                           |  |   |              |   |  |              |         |   |  |   |         |  
|Income (loss) before provision (benefit) for income taxes |  |                                               | 14,485  |   |                       |   | 111,652 |                           |  |   | (815         | ) |  |              | (68,688 | ) |  |   | 56,634  |  
|                                                          |  |                                               |         |   |                      
|Provision (benefit) for income taxes                      |  |                                               | (20,760 | ) |                       |   | 42,149  |                           |  |   |             |   |  |              |        |   |  |   | 21,389  |  
|                                                          |  |                                               |         |   |                       |   |         |                           |  |   |              |   |  |              |         |   |  |   |         |  
|Net income (loss)(2)                                      |  | $                                             | 35,245  |   |                       | $ | 69,503  |                           |  | $ | (815         | ) |  | $            | (68,688 | ) |  | $ | 35,245  |  
|                                                          |  |                                               |         |   |                       |   |         |                           |  |   |              |   |  |              |         |   |  |   |         |  

---

|(2) | Dominos Pizza, Inc. and subsidiaries incurred interest expense, net of $17,054 and
$44,761 or $24 and $25 less than Dominos, Inc. and subsidiaries, during the third quarter and first three quarters of 2004, respectively. Accordingly, Dominos Pizza, Inc. and subsidiaries net income was $24 and $25 more than
Dominos, Inc. and subsidiaries for the third quarter and first three quarters of 2004, respectively. There were no other differences between Dominos, Inc. and subsidiaries as compared to Dominos Pizza, Inc. and subsidiaries for the
periods presented.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



11



---

##### Table of Contents

Dominos, Inc. and Subsidiaries

Supplemental Condensed Consolidating Statements of Cash Flows



|                                                             |  |                                                |         |   |                       |   |          |                           |  |   |              |   |              |   |   |  |   |          |  
|------------------------------------------------------------ |  | ---------------------------------------------- | ------- | - | --------------------- | - | -------- | ------------------------- |  | - | ------------ | - | ------------ | - | - |  | - | -------- | -
|                                                             |  | Three Fiscal Quarters Ended September 11, 2005 |        
|                                                             |  | Dominos, Inc.                                 |         |   | GuarantorSubsidiaries |   |          | Non-GuarantorSubsidiaries |  |   | Eliminations |   | Consolidated |  
|Net cash provided by (used in) operating activities(3)       |  | $                                              | (31,629 | ) |                       | $ | 140,093  |                           |  | $ | 430          |   |              | $ |  |  | $ | 108,894  |  
|                                                             |  |                                                |         |   |                       |   |          |                           |  |   |              |   |              |   |   |  |   |          |  
|Capital expenditures                                         |  |                                                |        |   |                       |   | (20,590  | )                         |  |   | (102         | ) |              |   |  |  |   | (20,692  | )
|Other                                                        |  |                                                |        |   |                       |   | 1,994    |                           |  |   |             |   |              |   |  |  |   | 1,994    |  
|                                                             |  |                                                |         |   |                       |   |          |                           |  |   |              |   |              |   |   |  |   |          |  
|Net cash used in investing activities                        |  |                                                |        |   |                       |   | (18,596  | )                         |  |   | (102         | ) |              |   |  |  |   | (18,698  | )
|                                                             |  |                                                |         |   |                       |   |          |                           |  |   |              |   |              |   |   |  |   |          |  
|Proceeds from the issuance of long-term debt                 |  |                                                | 40,000  |   |                       |   |         |                           |  |   |             |   |              |   |  |  |   | 40,000   |  
|Repayments of debt                                           |  |                                                | (65,000 | ) |                       |   | (159     | )                         |  |   | (61          | ) |              |   |  |  |   | (65,220  | )
|Distributions to parent, net                                 |  |                                                | 54,019  |   |                       |   | (142,617 | )                         |  |   |             |   |              |   |   |  |   | (88,598  | )
|Other                                                        |  |                                                | (514    | ) |                       |   | 5,423    |                           |  |   |             |   |              |   |  |  |   | 4,909    |  
|                                                             |  |                                                |         |   |                       |   |          |                           |  |   |              |   |              |   |   |  |   |          |  
|Net cash provided by (used in) financing activities(3)       |  |                                                | 28,505  |   |                       |   | (137,353 | )                         |  |   | (61          | ) |              |   |  |  |   | (108,909 | )
|                                                             |  |                                                |         |   |                       |   |          |                           |  |   |              |   |              |   |   |  |   |          |  
|Effect of exchange rate changes on cash and cash equivalents |  |                                                |        |   |                       |   | 55       |                           |  |   | 164          |   |              |   |  |  |   | 219      |  
|                                                             |  |                                                |         |   |                       |   |          |                           |  |   |              |   |              |   |   |  |   |          |  
|Increase (decrease) in cash and cash equivalents             |  |                                                | (3,124  | ) |                       |   | (15,801  | )                         |  |   | 431          |   |              |   |  |  |   | (18,494  | )
|                                                             |  |                                                |         |   |                       |   |          |                           |  |   |              |   |              |   |   |  |   |          |  
|Cash and cash equivalents, at beginning of period            |  |                                                | 3,124   |   |                       |   | 36,331   |                           |  |   | 941          |   |              |   |  |  |   | 40,396   |  
|                                                             |  |                                                |         |   |                       |   |          |                           |  |   |              |   |              |   |   |  |   |          |  
|Cash and cash equivalents, at end of period                  |  | $                                              |        |   |                       | $ | 20,530   |                           |  | $ | 1,372        |   |              | $ |  |  | $ | 21,902   |  
|                                                             |  |                                                |         |   |                       |   |          |                           |  |   |              |   |              |   |   |  |   |          |  



|                                                             |  |                                               |          |   |                       |   |          |                           |  |   |              |   |              |   |   |  |   |          |  
|------------------------------------------------------------ |  | --------------------------------------------- | -------- | - | --------------------- | - | -------- | ------------------------- |  | - | ------------ | - | ------------ | - | - |  | - | -------- | -
|                                                             |  | Three Fiscal Quarters Ended September 5, 2004 |         
|                                                             |  | Dominos, Inc.                                |          |   | GuarantorSubsidiaries |   |          | Non-GuarantorSubsidiaries |  |   | Eliminations |   | Consolidated |  
|Net cash provided by (used in) operating activities(3)       |  | $                                             | (57,392  | ) |                       | $ | 113,773  |                           |  | $ | 2,338        |   |              | $ |  |  | $ | 58,719   |  
|                                                             |  |                                               |          |   |                       |   |          |                           |  |   |              |   |              |   |   |  |   |          |  
|Capital expenditures                                         |  |                                               |         |   |                       |   | (26,404  | )                         |  |   | (2,236       | ) |              |   |  |  |   | (28,640  | )
|Other                                                        |  |                                               |         |   |                       |   | 1,945    |                           |  |   |             |   |              |   |  |  |   | 1,945    |  
|                                                             |  |                                               |          |   |                       |   |          |                           |  |   |              |   |              |   |   |  |   |          |  
|Net cash used in investing activities                        |  |                                               |         |   |                       |   | (24,459  | )                         |  |   | (2,236       | ) |              |   |  |  |   | (26,695  | )
|                                                             |  |                                               |          |   |                       |   |          |                           |  |   |              |   |              |   |   |  |   |          |  
|Repayments of debt                                           |  |                                               | (155,334 | ) |                       |   | (156     | )                         |  |   | (103         | ) |              |   |  |  |   | (155,593 | )
|Distributions to parent, net                                 |  |                                               | 216,489  |   |                       |   | (113,864 | )                         |  |   |             |   |              |   |  |  |   | 102,625  |  
|Other                                                        |  |                                               | (654     | ) |                       |   |         |                           |  |   |             |   |              |   |  |  |   | (654     | )
|                                                             |  |                                               |          |   |                       |   |          |                           |  |   |              |   |              |   |   |  |   |          |  
|Net cash provided by (used in) financing activities(3)       |  |                                               | 60,501   |   |                       |   | (114,020 | )                         |  |   | (103         | ) |              |   |  |  |   | (53,622  | )
|                                                             |  |                                               |          |   |                       |   |          |                           |  |   |              |   |              |   |   |  |   |          |  
|Effect of exchange rate changes on cash and cash equivalents |  |                                               |         |   |                       |   | 512      |                           |  |   | (21          | ) |              |   |  |  |   | 491      |  
|                                                             |  |                                               |          |   |                       |   |          |                           |  |   |              |   |              |   |   |  |   |          |  
|Increase (decrease) in cash and cash equivalents             |  |                                               | 3,109    |   |                       |   | (24,194  | )                         |  |   | (22          | ) |              |   |  |  |   | (21,107  | )
|                                                             |  |                                               |          |   |                       |   |          |                           |  |   |              |   |              |   |   |  |   |          |  
|Cash and cash equivalents, at beginning of period(3)         |  |                                               |         |   |                       |   | 44,663   |                           |  |   | 1,603        |   |              |   |  |  |   | 46,266   |  
|                                                             |  |                                               |          |   |                       |   |          |                           |  |   |              |   |              |   |   |  |   |          |  
|Cash and cash equivalents, at end of period                  |  | $                                             | 3,109    |   |                       | $ | 20,469   |                           |  | $ | 1,581        |   |              | $ |  |  | $ | 25,159   |  
|                                                             |  |                                               |          |   |                       |   |          |                           |  |   |              |   |              |   |   |  |   |          |  

---

|(3) | Dominos Pizza, Inc. and subsidiaries had net cash provided by operating activities of
$108,889 and $59,145, or $5 less than and $426 more than Dominos, Inc. and subsidiaries, during the first three quarters of 2005 and the first three quarters of 2004, respectively. Dominos Pizza, Inc. and subsidiaries had net cash used
in financing activities of $(108,904) and $(54,173), or $5 less than and $551 more than Dominos, Inc. and subsidiaries, during the first three quarters of 2005 and the first three quarters of 2004, respectively. Cash and cash equivalents for
Dominos Pizza, Inc. and subsidiaries was $46,391 at December 28, 2003. There were no other differences between Dominos, Inc. and subsidiaries as compared to Dominos Pizza, Inc. and subsidiaries for the periods presented.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



12



---

##### Table of Contents

Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations

(Unaudited; tabular
amounts in millions, except percentages and store data)



The 2005 and 2004 third quarters referenced herein represent the twelve-week periods ended September 11, 2005 and September 5, 2004, respectively. The 2005 and 2004 first three quarters referenced herein represent the thirty-six
week periods ended September 11, 2005 and September 5, 2004, respectively.



Overview



During the third quarter and
first three quarters of 2005, global retail sales, comprised of retail sales at both our franchise and Company-owned stores worldwide, grew 7.8% and 11.7%, respectively, as compared to the prior year periods. This growth was driven primarily by same
store sales growth in both our domestic and international markets as well as an increase in our worldwide store counts. During the same periods, revenues grew 3.9% and 8.9%, respectively, as compared to the prior year periods. Additionally, we
reported increases in income from operations of 59.9% and 28.1% as compared to the prior year periods.



Our global retail sales benefited from strong same store sales growth, both domestically and internationally, an increase in our worldwide store counts,
and the positive effect of a weaker U.S. Dollar in the key international markets in which we compete. During the third quarter and first three quarters of 2005, domestic same store sales grew 1.1% and 6.3%, respectively, comprised of domestic
Company-owned same store sales increases of 4.2% and 8.9%, respectively, and domestic franchise same store sales increases of 0.7% and 5.9%, respectively. These increases in same store sales were driven by positive consumer response to our marketing
and promotional activities. Domestic same store sales increased 8.0% and 2.9% in the comparable periods in 2004. We also continued to benefit from strong same store sales in our international markets during the third quarter and first three
quarters, which increased 4.5% and 6.9%, respectively, on a constant dollar basis versus the prior year periods. The third quarter marked the 47thconsecutive quarter that we have grown our international same store sales when compared to the same quarter in the prior year. Additionally, we grew our worldwide net store counts by 67 and 342 stores
during the third quarter and trailing four quarters, respectively. Our net store counts at September 11, 2005 include the closing of 14 domestic franchise stores that occurred as a result of Hurricane Katrina. While these stores suffered
significant damage and are not expected to re-open in the near term, our overall operations and financial condition were not significantly impacted by Hurricanes Katrina or Rita.



Income from operations increased $17.0 million, or 59.9%, to $45.4 million in the third quarter, from $28.4 million in the
comparable period in 2004, and increased $31.3 million, or 28.1%, to $142.5 million in the first three quarters, from $111.2 million in the comparable period in 2004. These increases were driven by higher royalty revenues from domestic and
international franchise stores, higher domestic Company-owned same store sales, higher volumes in our distribution business and lower cheese costs at our Company-owned stores. Additionally, these increases in income from operations were positively
impacted by the $10.0 million payment made to an affiliate of our former majority stockholder in connection with our initial public offering to terminate its management agreement, which occurred in the third quarter of 2004. The average published
cheese block price per pound decreased $0.12 and $0.14 to $1.48 and $1.51 in the third quarter and first three quarters of 2005, respectively, compared to the prior year period. These increases in income from operations were offset in part by higher
variable general and administrative expenses as a result of improved financial performance as compared to the prior year.



Net income increased $19.8 million to $20.8 million in the third quarter, from $1.0 million in the comparable period in 2004, and increased $33.9 million
to $69.2 million in the first three quarters, from $35.3 million in the comparable period in 2004. These increases were driven primarily by the aforementioned increases in income from operations as well as a reduction in interest and other expense
from the comparable periods in 2004. The reduction in interest expense was a result of lower average debt balances and approximately $3.7 million of deferred financing and bond discount expenses incurred in connection with the redemption of $109.1
million of Dominos, Inc.s senior subordinated notes in August of 2004. The reduction in other expense was a result of losses incurred in 2004 in connection with debt retirements, including $9.0 million incurred in connection with the
aforementioned redemption of $109.1 million of Dominos, Inc.s senior subordinated notes.



13



---

##### Table of Contents

Critical accounting policies and estimates



The following discussion and analysis of financial condition and results of operations is based on our consolidated
financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States for interim financial information. The preparation of these financial statements requires our management to make
estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses and related disclosures of contingent assets and liabilities. On an ongoing basis, our management evaluates its estimates, including those related
to revenue recognition, allowance for uncollectible receivables, long-lived and intangible assets, insurance and legal matters and income taxes. We base our estimates on historical experience and on various other assumptions that we believe are
reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from those estimates.
Changes in our estimates could materially impact our results of operations and financial condition for any particular period. We believe that our most critical accounting policies are:



Revenue recognition. We earn revenues through our network of domestic Company-owned and franchise stores, dough
manufacturing and distribution centers and international operations. Retail sales from Company-owned stores and royalty revenues resulting from the retail sales from franchise stores are recognized as revenues when the items are delivered to or
carried out by customers. Sales of food from our distribution centers are recognized as revenues upon delivery of the food to franchisees while sales of equipment and supplies from our distribution centers are generally recognized as revenues upon
shipment of the related products to franchisees.



Allowance
for uncollectible receivables. We closely monitor our accounts and notes receivable balances and provide allowances for uncollectible amounts as a result of our reviews. These estimates are based on, among other factors, historical collection
experience and a review of our receivables by aging category. Additionally, we may also provide allowances for uncollectible receivables based on specific customer collection issues that we have identified. While write-offs of bad debts have
historically been within our expectations and the provisions established, management cannot guarantee that future write-offs will not exceed historical rates. Specifically, if the financial condition of our franchisees were to deteriorate resulting
in an impairment of their ability to make payments, additional allowances may be required.



Long-lived and intangible assets. We record long-lived assets, including property, plant and equipment and capitalized software, at cost. For acquisitions of franchise operations, we estimate the fair values of
the assets and liabilities acquired based on physical inspection of assets, historical experience and other information available to us regarding the acquisition. We depreciate and amortize long-lived assets using useful lives determined by us based
on historical experience and other information available to us. We review long-lived assets for impairment when events or circumstances indicate that the related amounts might be impaired. We perform related impairment tests on a market level basis
for Company-owned stores. At January 2, 2005, we determined that our long-lived assets were not impaired. However, if our future operating performance were to deteriorate, we may be required to recognize an impairment charge.



We evaluate goodwill for impairment by comparing the fair value of our
reporting units to their carrying values. A significant portion of our goodwill relates to acquisitions of domestic franchise stores and is included in our domestic stores segment. At January 2, 2005, the fair value of our business operations
with associated goodwill exceeded their recorded carrying value, including the related goodwill. However, if the future performance of our domestic Company-owned stores or other segment operations were to deteriorate, we may be required to recognize
a goodwill impairment charge.



At September 11, 2005, we
had approximately $5.2 million in net book value of long-lived assets and goodwill associated with our Company-owned operations in The Netherlands. Recently, our Netherlands operations have performed unfavorably as compared to our internal forecasts
and expectations. Management has responded to this performance gap by developing plans to improve the operating results of this business. If these plans ultimately prove unsuccessful, we may be required to record an impairment charge associated with
these operations.



14



---

##### Table of Contents

Insurance and legal matters. We are a party to lawsuits and legal proceedings arising in the
ordinary course of business. Management closely monitors these legal matters and estimates the probable costs for the resolution of such matters. These estimates are primarily determined by consulting with both internal and external parties handling
the matters and are based upon an analysis of potential results, assuming a combination of litigation and settlement strategies. If our estimates relating to legal matters proved inaccurate for any reason, we may be required to increase or decrease
the related expense in future periods.



For certain periods
prior to December 1998 and for periods after December 2001, we maintain insurance coverage for workers compensation, general liability and owned and non-owned auto liability under insurance policies requiring payment of a deductible for each
occurrence up to between $500,000 and $3.0 million, depending on the policy year and line of coverage. The related insurance reserves are determined using independent actuarial estimates, which are based on historical information along with
assumptions about future events. Changes in assumptions for such factors as medical costs and legal actions, as well as changes in actual experience, could cause these estimates to change in the near term which could result in an increase or
decrease in the related expense in future periods.



Income
taxes. Our net deferred tax assets assume that we will generate sufficient taxable income in specific tax jurisdictions, based on estimates and assumptions. The amounts relating to taxes recorded on the balance sheet, including tax reserves,
also consider the ultimate resolution of revenue agent reviews based on estimates and assumptions. If these estimates and assumptions change in the future, we may be required to adjust our valuation allowance or other tax reserves resulting in
additional income tax expense or benefit in future periods.



Same Store
Sales Growth (versus the comparable periods in 2004)



|                              |  |                       |   |  |                             |  
|----------------------------- |  | --------------------- | - |  | --------------------------- | -
|                              |  | Third Quarter of 2005 |   |  | First ThreeQuarters of 2005 |  
|Domestic Company-owned stores |  | +4.2                  | % |  | +8.9                        | %
|Domestic franchise stores     |  | +0.7                  | % |  | +5.9                        | %
|                              |  |                       |   |  |                             |  
|Domestic stores               |  | +1.1                  | % |  | +6.3                        | %
|                              |  |                      
|International stores          |  | +4.5                  | % |  | +6.9                        | %



Store Counts and Net Unit Growth



|                                        |  |                              |   |  |                            |   |  |                      |   |  |                     |   |  |       |  
|--------------------------------------- |  | ---------------------------- | - |  | -------------------------- | - |  | -------------------- | - |  | ------------------- | - |  | ----- | -
|                                        |  | Domestic Company-ownedStores |   |  | DomesticFranchiseStores(1) |   |  | Total DomesticStores |   |  | InternationalStores |   |  | Total |  
|Store count at June 19, 2005            |  | 569                          |   |  | 4,460                      |   |  | 5,029                |   |  | 2,849               |   |  | 7,878 |  
|Openings                                |  | 3                            |   |  | 27                         |   |  | 30                   |   |  | 76                  |   |  | 106   |  
|Closings                                |  |                             |   |  | (33                        | ) |  | (33                  | ) |  | (6                  | ) |  | (39   | )
|Transfers                               |  | 2                            |   |  | (2                         | ) |  |                     |   |  |                    |   |  |      |  
|                                        |  |                              |   |  |                            |   |  |                      |   |  |                     |   |  |       |  
|Store count at September 11, 2005       |  | 574                          |   |  | 4,452                      |   |  | 5,026                |   |  | 2,919               |   |  | 7,945 |  
|                                        |  |                              |   |  |                            |   |  |                      |   |  |                     |   |  |       |  
|Third quarter of 2005 net growth        |  | 5                            |   |  | (8                         | ) |  | (3                   | ) |  | 70                  |   |  | 67    |  
|                                        |  |                              |   |  |                            |   |  |                      |   |  |                     |   |  |       |  
|First three quarters of 2005 net growth |  | (6                           | ) |  | 24                         |   |  | 18                   |   |  | 170                 |   |  | 188   |  
|                                        |  |                              |   |  |                            |   |  |                      |   |  |                     |   |  |       |  
|Trailing 4 quarters net growth          |  | (4                           | ) |  | 85                         |   |  | 81                   |   |  | 261                 |   |  | 342   |  
|                                        |  |                              |   |  |                            |   |  |                      |   |  |                     |   |  |       |  

---

|(1) | The domestic franchise store counts at September 11, 2005 reflect 14 closed stores as a result of Hurricane Katrina.
|--- | --------------------------------------------------------------------------------------------------------------------



Income Statement Data



|                                         |  |                       |       |  |                      |   |  |                             |       |  |                             |   |  |   |         |  |       |   |  |   |       |  |       |  
|---------------------------------------- |  | --------------------- | ----- |  | -------------------- | - |  | --------------------------- | ----- |  | --------------------------- | - |  | - | ------- |  | ----- | - |  | - | ----- |  | ----- | -
|                                         |  | Third Quarter of 2005 |       |  | Third Quarter of2004 |   |  | First ThreeQuarters of 2005 |       |  | First ThreeQuarters of 2004 |  
|Total revenues                           |  | $                     | 337.6 |  | 100.0                | % |  | $                           | 325.0 |  | 100.0                       | % |  | $ | 1,054.2 |  | 100.0 | % |  | $ | 968.0 |  | 100.0 | %
|Cost of sales                            |  |                       | 251.1 |  | 74.4                 | % |  |                             | 245.7 |  | 75.6                        | % |  |   | 786.3   |  | 74.6  | % |  |   | 730.0 |  | 75.4  | %
|General and administrative               |  |                       | 41.1  |  | 12.2                 | % |  |                             | 50.9  |  | 15.7                        | % |  |   | 125.5   |  | 11.9  | % |  |   | 126.8 |  | 13.1  | %
|                                         |  |                       |       |  |                      |   |  |                             |       |  |                             |   |  |   |         |  |       |   |  |   |       |  |       |  
|Income from operations                   |  |                       | 45.4  |  | 13.4                 | % |  |                             | 28.4  |  | 8.7                         | % |  |   | 142.5   |  | 13.5  | % |  |   | 111.2 |  | 11.5  | %
|Interest expense, net                    |  |                       | 11.6  |  | 3.4                  | % |  |                             | 17.1  |  | 5.2                         | % |  |   | 32.5    |  | 3.1   | % |  |   | 44.8  |  | 4.7   | %
|Other                                    |  |                       |      |  |                     |   |  |                             | 9.8   |  | 3.0                         | % |  |   |        |  |      |   |  |   | 9.8   |  | 1.0   | %
|                                         |  |                       |       |  |                      |   |  |                             |       |  |                             |   |  |   |         |  |       |   |  |   |       |  |       |  
|Income before provision for income taxes |  |                       | 33.8  |  | 10.0                 | % |  |                             | 1.6   |  | 0.5                         | % |  |   | 110.0   |  | 10.4  | % |  |   | 56.7  |  | 5.8   | %
|Provision for income taxes               |  |                       | 13.0  |  | 3.8                  | % |  |                             | 0.6   |  | 0.2                         | % |  |   | 40.8    |  | 3.8   | % |  |   | 21.4  |  | 2.2   | %
|                                         |  |                       |       |  |                      |   |  |                             |       |  |                             |   |  |   |         |  |       |   |  |   |       |  |       |  
|Net income                               |  | $                     | 20.8  |  | 6.2                  | % |  | $                           | 1.0   |  | 0.3                         | % |  | $ | 69.2    |  | 6.6   | % |  | $ | 35.3  |  | 3.6   | %
|                                         |  |                       |       |  |                      |   |  |                             |       |  |                             |   |  |   |         |  |       |   |  |   |       |  |       |  



15



---

##### Table of Contents

Revenues



Revenues primarily include retail sales by our 595 domestic and international Company-owned stores, royalties from our 7,350 domestic and international
franchise stores, and sales of food, equipment and supplies by our 17 domestic and 8 international distribution centers to certain domestic and international franchise stores. Company-owned store and franchise store revenues may vary significantly
from period to period due to changes in store count mix while distribution revenues may vary significantly as a result of fluctuations in commodity prices, primarily cheese and meats.



Consolidated revenues increased $12.6 million, or 3.9%, to $337.6 million in the third quarter of 2005, from $325.0 million
in the comparable period in 2004, and increased $86.2 million, or 8.9%, to $1,054.2 million in the first three quarters of 2005, from $968.0 million in the comparable period in 2004. These increases were a result of increases in revenues at each of
our reportable segments and are more fully described below.



Domestic
Stores Revenues



Domestic stores revenues are
comprised of revenues from our domestic Company-owned store operations and domestic franchise operations, as summarized in the following table.



|                               |  |                       |       |  |                       |   |  |                              |       |  |                             |   |  |   |       |  |       |   |  |   |       |  |       |  
|------------------------------ |  | --------------------- | ----- |  | --------------------- | - |  | ---------------------------- | ----- |  | --------------------------- | - |  | - | ----- |  | ----- | - |  | - | ----- |  | ----- | -
|Domestic Stores                |  | Third Quarter of 2005 |       |  | Third Quarter of 2004 |   |  | First Three Quarters of 2005 |       |  | First ThreeQuarters of 2004 |  
|Domestic Company-owned stores  |  | $                     | 91.0  |  | 71.7                  | % |  | $                            | 87.5  |  | 71.3                        | % |  | $ | 280.9 |  | 71.4  | % |  | $ | 259.5 |  | 71.5  | %
|Domestic franchise             |  |                       | 35.9  |  | 28.3                  | % |  |                              | 35.2  |  | 28.7                        | % |  |   | 112.4 |  | 28.6  | % |  |   | 103.6 |  | 28.5  | %
|                               |  |                       |       |  |                       |   |  |                              |       |  |                             |   |  |   |       |  |       |   |  |   |       |  |       |  
|Total domestic stores revenues |  | $                     | 126.9 |  | 100.0                 | % |  | $                            | 122.7 |  | 100.0                       | % |  | $ | 393.3 |  | 100.0 | % |  | $ | 363.1 |  | 100.0 | %
|                               |  |                       |       |  |                       |   |  |                              |       |  |                             |   |  |   |       |  |       |   |  |   |       |  |       |  



Domestic stores
revenues increased $4.2 million, or 3.5%, to $126.9 million in the third quarter of 2005, from $122.7 million in the comparable period in 2004, and increased $30.2 million, or 8.3%, to $393.3 million in the first three quarters of 2005, from $363.1
million in the comparable period in 2004. These increases in revenues were due primarily to higher domestic Company-owned and franchise same store sales as well as increases in the average number of domestic franchise stores in operation during
2005. Domestic same store sales increased 1.1% and 6.3% in the third quarter and first three quarters of 2005, respectively, compared to the same periods in 2004, driven by positive consumer response to our marketing and promotional activities.
These changes in domestic stores revenues are more fully described below.



Domestic Company-Owned Stores Revenues



Revenues from domestic Company-owned store operations increased $3.5 million, or 4.1%, to $91.0 million in the third quarter of 2005, from $87.5 million in the comparable period in 2004, and increased $21.4 million,
or 8.3%, to $280.9 million in the first three quarters of 2005, from $259.5 million in the comparable period in 2004. These increases in revenues were due primarily to higher same store sales. Domestic Company-owned same store sales increased 4.2%
and 8.9% in the third quarter and first three quarters of 2005, respectively, compared to the same periods in 2004. There were 574 and 578 domestic Company-owned stores in operation as of September 11, 2005 and September 5, 2004,
respectively.



Domestic Franchise Revenues



Revenues from domestic franchise operations increased
$0.7 million, or 2.0%, to $35.9 million in the third quarter of 2005, from $35.2 million in the comparable period in 2004, and increased $8.8 million, or 8.5%, to $112.4 million in the first three quarters of 2005, from $103.6 million in the
comparable period in 2004. These increases in revenues were due primarily to higher same store sales and an increase in the average number of domestic franchise stores open during 2005. Domestic franchise same store sales increased 0.7% and 5.9% in
the third quarter and first three quarters of 2005, respectively, compared to the same periods in 2004. There were 4,452 and 4,367 domestic franchise stores in operation as of September 11, 2005 and September 5, 2004, respectively. The
domestic franchise store counts at September 11, 2005 include the closing of 14 stores that occurred as result of Hurricane Katrina.



16



---

##### Table of Contents

Domestic Distribution Revenues



Revenues from domestic distribution operations increased $4.7 million, or 2.6%, to $182.1 million in the third
quarter of 2005, from $177.4 million in the comparable period in 2004, and increased $42.9 million, or 8.1%, to $572.1 million in the first three quarters of 2005, from $529.2 million in the comparable period in 2004. These increases in revenues
were due primarily to higher volumes related to increases in domestic franchise retail sales, offset in part by decreases in cheese prices. The published cheese block price-per-pound averaged $1.48 and $1.51 in the third quarter and first three
quarters of 2005, respectively, down from $1.60 and $1.65 in the comparable periods in 2004. Had the 2005 average cheese prices been in effect during 2004, distribution revenues for the third quarter and first three quarters of 2004 would have been
approximately $3.2 million and $9.2 million, respectively, lower than the reported 2004 amounts.



International Revenues



Revenues from international operations increased $3.7 million, or 14.7%, to $28.6 million in the third quarter of 2005, from $24.9 million in the comparable period in 2004, and increased $13.1 million, or 17.3%, to
$88.8 million in the first three quarters of 2005, from $75.7 million in the comparable period in 2004. These increases in revenues were due to higher same store sales, an increase in the average number of international stores open during 2005,
related increases in revenues from our international distribution operations and the positive effect of a weaker U.S. Dollar in the key international markets in which we compete. On a constant dollar basis, same store sales increased 4.5% and
6.9% in the third quarter and first three quarters of 2005, respectively, versus the comparable period in 2004. There were 2,919 and 2,658 international stores in operation as of September 11, 2005 and September 5, 2004, respectively.



Cost of Sales / Operating Margin



Consolidated cost of sales is comprised primarily of domestic Company-owned
store and domestic distribution costs incurred to generate related revenues. Components of consolidated cost of sales primarily include food, labor and occupancy costs.



The consolidated operating margin, which we define as revenues less cost of sales, increased $7.2 million, or 9.1%, to $86.5
million in the third quarter of 2005, from $79.3 million in the comparable period in 2004, and increased $29.9 million, or 12.6%, to $267.9 million in the first three quarters of 2005, from $238.0 million in the comparable period in 2004. These
results are summarized in the following table.



|                              |  |                      |       |  |                      |   |  |                              |       |  |                             |   |  |   |         |  |       |   |  |   |       |  |       |  
|----------------------------- |  | -------------------- | ----- |  | -------------------- | - |  | ---------------------------- | ----- |  | --------------------------- | - |  | - | ------- |  | ----- | - |  | - | ----- |  | ----- | -
|                              |  | Third Quarter of2005 |       |  | Third Quarter of2004 |   |  | First Three Quarters of 2005 |       |  | First ThreeQuarters of 2004 |  
|Consolidated revenues         |  | $                    | 337.6 |  | 100.0                | % |  | $                            | 325.0 |  | 100.0                       | % |  | $ | 1,054.2 |  | 100.0 | % |  | $ | 968.0 |  | 100.0 | %
|Consolidated cost of sales    |  |                      | 251.1 |  | 74.4                 | % |  |                              | 245.7 |  | 75.6                        | % |  |   | 786.3   |  | 74.6  | % |  |   | 730.0 |  | 75.4  | %
|                              |  |                      |       |  |                      |   |  |                              |       |  |                             |   |  |   |         |  |       |   |  |   |       |  |       |  
|Consolidated operating margin |  | $                    | 86.5  |  | 25.6                 | % |  | $                            | 79.3  |  | 24.4                        | % |  | $ | 267.9   |  | 25.4  | % |  | $ | 238.0 |  | 24.6  | %
|                              |  |                      |       |  |                      |   |  |                              |       |  |                             |   |  |   |         |  |       |   |  |   |       |  |       |  



The increases in the
consolidated operating margin for the third quarter and first three quarters of 2005 were due primarily to higher domestic franchise and international royalty revenues resulting from strong global retail sales growth and higher margins at our
Company-owned stores.



As a percentage of revenues, the
consolidated operating margin increased 1.2 percentage points to 25.6% in the third quarter of 2005, from 24.4% in the comparable period in 2004, and increased 0.8 percentage points to 25.4% in the first three quarters of 2005, from 24.6% in the
comparable period in 2004. The consolidated operating margin as a percentage of revenues was positively impacted by higher same store sales and store counts, which generated increased domestic and international franchise royalty revenues, higher
distribution volumes and higher domestic Company-owned store revenues. Additionally, the consolidated operating margin was positively impacted by lower insurance costs and lower cheese costs, which benefited both domestic Company-owned store and
distribution operating margins as a percentage of revenues.



17



---

##### Table of Contents

As mentioned above, the consolidated operating margin as a percentage of revenues was positively impacted
by lower cheese costs. Cheese price changes are a pass-through in domestic distribution revenues and cost of sales and, as such, have no impact on the related operating margin. However, cheese price changes do impact operating margin as
a percentage of revenues. Had the 2005 average cheese prices been in effect during 2004, the total operating margin for the third quarter and first three quarters of 2004 would have been approximately 24.6% and 24.8% of total revenues, respectively,
versus the reported 24.4% and 24.6%. This would have resulted in operating margin improvements of 1.0 and 0.6 percentage points in the third quarter and first three quarters of 2005, respectively, versus the reported improvements of 1.2 and 0.8
percentage points.



Domestic Company-Owned Stores Operating Margin



The domestic Company-owned store operating margin
increased $3.8 million, or 25.3%, to $19.2 million in the third quarter of 2005, from $15.4 million in the comparable period in 2004, and increased $9.6 million, or 19.9%, to $57.9 million in the first three quarters of 2005, from $48.3 million in
the comparable period in 2004. These results are summarized in the following table.



|                              |  |                       |      |  |                      |   |  |                             |      |  |                             |   |  |   |       |  |       |   |  |   |       |  |       |  
|----------------------------- |  | --------------------- | ---- |  | -------------------- | - |  | --------------------------- | ---- |  | --------------------------- | - |  | - | ----- |  | ----- | - |  | - | ----- |  | ----- | -
|Domestic Company-Owned Stores |  | Third Quarter of 2005 |      |  | Third Quarterof 2004 |   |  | First ThreeQuarters of 2005 |      |  | First ThreeQuarters of 2004 |  
|Revenues                      |  | $                     | 91.0 |  | 100.0                | % |  | $                           | 87.5 |  | 100.0                       | % |  | $ | 280.9 |  | 100.0 | % |  | $ | 259.5 |  | 100.0 | %
|Cost of sales                 |  |                       | 71.8 |  | 78.9                 | % |  |                             | 72.1 |  | 82.4                        | % |  |   | 223.0 |  | 79.4  | % |  |   | 211.2 |  | 81.4  | %
|                              |  |                       |      |  |                      |   |  |                             |      |  |                             |   |  |   |       |  |       |   |  |   |       |  |       |  
|Store operating margin        |  | $                     | 19.2 |  | 21.1                 | % |  | $                           | 15.4 |  | 17.6                        | % |  | $ | 57.9  |  | 20.6  | % |  | $ | 48.3  |  | 18.6  | %
|                              |  |                       |      |  |                      |   |  |                             |      |  |                             |   |  |   |       |  |       |   |  |   |       |  |       |  



The increases in the
domestic Company-owned store operating margin during the third quarter and first three quarters of 2005 were due primarily to increases in same store sales, reductions in cheese prices and lower insurance costs.



As a percentage of store revenues, the store operating margin increased 3.5
percentage points to 21.1% in the third quarter of 2005, from 17.6% in the comparable period in 2004, and increased 2.0 percentage points to 20.6% in the first three quarters of 2005, from 18.6% in the comparable period in 2004.



As a percentage of store revenues, food costs decreased 1.2 percentage points
to 27.8% in the third quarter of 2005, from 29.0% in the comparable period in 2004, and increased 0.1 percentage points to 28.4% in the first three quarters of 2005, from 28.3% in the comparable period in 2004. The decrease in food costs as a
percentage of store revenues during the third quarter was due primarily to a reduction in cheese prices and a higher average ticket offset by a change in product mix. The increase in food costs as a percentage of store revenues during the first
three quarters was due primarily to a change in product mix as a result of certain promotions in 2005, offset in part by a reduction in cheese prices.



As a percentage of store revenues, labor costs decreased 0.4 percentage points to 29.6% in the third quarter of 2005, from 30.0% in the comparable period
in 2004, and decreased 0.5 percentage points to 29.5% in the first three quarters of 2005, from 30.0% in the comparable period in 2004. These decreases in labor costs as a percentage of store revenues were due primarily to leveraging labor costs on
a higher base of revenues.



As a percentage of store revenues,
occupancy costs, which include rent, telephone, utilities and depreciation, decreased 0.4 percentage points to 11.2% in the third quarter of 2005, from 11.6% in the comparable period in 2004, and decreased 0.7 percentage points to 10.7% in the first
three quarters of 2005, from 11.4% in the comparable period in 2004. These decreases in occupancy costs as a percentage of store revenues were driven primarily by the positive impact of higher revenues.



As a percentage of store revenues, insurance costs decreased 1.5 percentage
points to 3.0% in the third quarter of 2005, from 4.5% in the comparable period in 2004, and decreased 1.0 percentage point to 3.6% in the first three quarters of 2005, from 4.6% in the comparable period in 2004. These decreases in insurance costs
as a percentage of store revenues were due primarily to improved experience and the positive impact of higher revenues.



18



---

##### Table of Contents

Domestic Distribution Operating Margin



The domestic distribution operating margin increased $1.3 million, or 7.5%,
to $17.7 million in the third quarter of 2005, from $16.4 million in the comparable period in 2004, and increased $5.9 million, or 11.8%, to $55.4 million in the first three quarters of 2005, from $49.5 million in the comparable period in 2004.
These results are summarized in the following table.



|                              |  |                       |       |  |                       |   |  |                             |       |  |                             |   |  |   |       |  |       |   |  |   |       |  |       |  
|----------------------------- |  | --------------------- | ----- |  | --------------------- | - |  | --------------------------- | ----- |  | --------------------------- | - |  | - | ----- |  | ----- | - |  | - | ----- |  | ----- | -
|Domestic Distribution         |  | Third Quarter of 2005 |       |  | Third Quarter of 2004 |   |  | First ThreeQuarters of 2005 |       |  | First ThreeQuarters of 2004 |  
|Revenues                      |  | $                     | 182.1 |  | 100.0                 | % |  | $                           | 177.4 |  | 100.0                       | % |  | $ | 572.1 |  | 100.0 | % |  | $ | 529.2 |  | 100.0 | %
|Cost of sales                 |  |                       | 164.4 |  | 90.3                  | % |  |                             | 161.0 |  | 90.7                        | % |  |   | 516.8 |  | 90.3  | % |  |   | 479.7 |  | 90.6  | %
|                              |  |                       |       |  |                       |   |  |                             |       |  |                             |   |  |   |       |  |       |   |  |   |       |  |       |  
|Distribution operating margin |  | $                     | 17.7  |  | 9.7                   | % |  | $                           | 16.4  |  | 9.3                         | % |  | $ | 55.4  |  | 9.7   | % |  | $ | 49.5  |  | 9.4   | %
|                              |  |                       |       |  |                       |   |  |                             |       |  |                             |   |  |   |       |  |       |   |  |   |       |  |       |  



The increases in the
domestic distribution operating margin during the third quarter and first three quarters of 2005 were due primarily to higher volumes as a result of increases in domestic retail sales and a decrease in insurance costs, offset in part by higher labor
and delivery costs.



As a percentage of distribution revenues,
the distribution operating margin increased 0.4 percentage points to 9.7% in the third quarter of 2005, from 9.3% in the comparable period in 2004, and increased 0.3 percentage points to 9.7% in the first three quarters of 2005, from 9.4% in the
comparable period in 2004. Had the 2005 average cheese prices been in effect during 2004, the distribution operating margin for the third quarter and first three quarters of 2004 would have been approximately 9.4% and 9.5% of distribution revenues,
respectively, versus the reported 9.3% and 9.4%. This would have resulted in operating margin improvements of 0.3 and 0.2 percentage points in the third quarter and first three quarters of 2005, respectively, versus the reported increase of 0.4 and
0.3 percentage points.



General and Administrative Expenses



General and administrative expenses decreased $9.8
million, or 19.2%, to $41.1 million in the third quarter of 2005, from $50.9 million in the comparable period in 2004, and decreased $1.3 million, or 1.1%, to $125.5 million in the first three quarters of 2005, from $126.8 million in the comparable
period in 2004. These decreases in general and administrative expenses were due primarily to the $10.0 million payment made to an affiliate of our former majority stockholder in connection with our initial public offering to terminate its management
agreement with us, which occurred in the third quarter of 2004. The decrease for the first three quarters of 2005 was offset in part by increases in variable general and administrative expenses, including higher administrative labor as a result of
higher performance-based bonuses and increases in advertising contributions as a result of higher Company-owned same store sales. As a percentage of total revenues, general and administrative expenses decreased 3.5 percentage points to 12.2% in the
third quarter of 2005, from 15.7% in the comparable period in 2004, and decreased 1.2 percentage points to 11.9% in the first three quarters of 2005, from 13.1% in the comparable period in 2004.



Interest Expense



Interest expense decreased $5.6 million, or 32.4%, to $11.7 million in the third quarter of 2005, from $17.3 million in the
comparable period in 2004, and decreased $12.3 million, or 27.3%, to $32.9 million in the first three quarters of 2005, from $45.2 million in the comparable period in 2004. These decreases were due primarily to lower average debt balances during
2005 and approximately $3.7 million of deferred financing and bond discount expenses incurred in connection with the redemption of $109.1 million of Dominos, Inc.s senior subordinated notes in August 2004.



The average outstanding debt balance, excluding capital lease obligations,
decreased $139.8 million to $758.4 million in the third quarter of 2005, from $898.2 million in the comparable period in 2004, and decreased $161.0 million to $760.9 million in the first three quarters of 2005, from $921.9 million in the comparable
period in 2004.



19



---

##### Table of Contents

Our effective borrowing rate increased 0.4 percentage points to 6.0% during the third quarter of 2005,
from 5.6% in the comparable period in 2004, and decreased 0.2 percentage points to 5.5% during the first three quarters of 2005, from 5.7% in the comparable period in 2004. The effective borrowing rate for the third quarter of 2005 was negatively
impacted by changes in our outstanding interest rate swaps as well as higher market interest rates, offset in part by reduced senior credit facility margin pricing. The effective borrowing rate during the first three quarters of 2005 was positively
impacted by the aforementioned reductions in margin pricing, offset in part by higher market interest rates.



At June 30, 2005, two floating-to-fixed interest rate derivatives expired with total notional amounts of $375 million. We paid 1.62% under a $300
million notional amount contract and 3.25% under a $75 million notional amount contract while the counterparty paid a floating interest rate under each contract. Concurrently, a $350 million notional amount floating-to-fixed interest rate derivative
started with the Company paying 3.21% under the contract while the counterparty pays a floating interest rate.



Other



The other
amount of $9.8 million for the third quarter and first three quarters of 2004 is comprised of losses incurred in connection with debt retirements, including $9.0 million incurred in connection with the redemption of $109.1 million of Dominos,
Inc.s senior subordinated notes in August 2004.



Provision for
Income Taxes



Provision for income taxes increased
$12.4 million to $13.0 million in the third quarter of 2005, from $0.6 million in the comparable period in 2004, and increased $19.4 million to $40.8 million in the first three quarters of 2005, from $21.4 million in the comparable period in 2004.
The effective tax rate for the third quarter increased 0.6 percentage points to 38.4%, from 37.8% in the comparable period in 2004, and decreased 0.7 percentage points to 37.1% in the first three quarters of 2005, from 37.8% in the comparable period
in 2004. The decrease in the effective tax rate for the first three quarters of 2005 was due primarily to the reversal of valuation allowances related to net operating loss deferred tax assets from certain of our foreign operations.



Liquidity and Capital Resources



We had working capital of $2.7 million and cash and cash equivalents of
$21.9 million at September 11, 2005. Historically, we have operated with minimal positive or negative working capital, primarily because our receivable collection periods and inventory turn rates are faster than the normal payment terms on our
current liabilities. We generally collect our receivables within three weeks from the date of the related sale and we generally experience 40 to 50 inventory turns per year. In addition, our sales are not typically seasonal, which further limits our
working capital requirements. These factors, coupled with significant and ongoing cash flows from operations, which are primarily used to repay debt, invest in long-term assets, and pay dividends, reduce our working capital amounts. Our primary
sources of liquidity are cash flows from operations and availability of borrowings under our revolving credit facility. We expect to fund planned capital expenditures, debt repayments and dividends from these sources. We did not have any material
commitments for capital expenditures as of September 11, 2005.



As of September 11, 2005, we had $755.2 million of debt, of which $2.7 million was classified as a current liability. Letters of credit issued under the revolving credit facility were $28.9 million. These letters of credit are
primarily related to our casualty insurance programs and distribution center leases. Borrowings under the revolving credit facility are available to fund our working capital requirements, capital expenditures and other general corporate purposes.



We enter into interest rate swaps, collars or similar
instruments with the objective of managing volatility relating to our borrowing costs. As of September 11, 2005, we were party to interest rate derivatives in the total notional amount of $450.0 million. Including the effect of interest rate
derivatives, approximately 70% of outstanding borrowings were contractually fixed as of September 11, 2005.



20



---

##### Table of Contents

Cash provided by operating activities was $108.9 million and $59.1 million in the first three quarters of
2005 and 2004, respectively. The $49.8 million increase was due primarily to a $33.9 million increase in net income and a $26.0 million net change in operating assets and liabilities, offset in part by a $7.0 million decrease in provision for
deferred income taxes and a $4.5 decrease in amortization of deferred financing costs and debt discount. The $26.0 million increase in operating cash flow resulting from the net change in operating assets and liabilities was due primarily to the
changes in accruals for taxes and interest. In 2005, we reported a year-over-year net source of cash resulting from a reduction in income taxes payable, which is primarily attributable to the $17.8 million reduction as a result of tax benefits
related to the exercise of stock options. Additionally, due primarily to lower debt levels in 2005, we reported a $7.9 million year-over-year net source of cash resulting from a reduction in interest payable.



Cash used in investing activities was $18.7 million and $26.7 million in the
first three quarters of 2005 and 2004, respectively. The $8.0 million decrease was due primarily to a $7.9 million decrease in capital expenditures. This decrease primarily resulted from the significant capital expenditures in 2004 relating to the
renovation of our world headquarters.



Cash used in financing
activities was $108.9 million and $54.2 million in the first three quarters of 2005 and 2004, respectively. The $54.7 million increase was due primarily to a $119.6 million decrease in net proceeds from the issuance of common stock, a $75.0 million
purchase of common stock in 2005 and $13.5 million of dividend payments in 2005, offset in part by a $90.4 million decrease in repayments of long-term debt, $40.0 million of proceeds resulting from short-term borrowings to partially fund the
aforementioned share repurchase and a $16.9 million decrease in distributions to our founder and former majority stockholder and his wife in conjunction with our initial public offering in 2004.



Based upon the current level of operations and anticipated growth, we believe
that the cash generated from operations and amounts available under the revolving credit facility will be adequate to meet our anticipated debt service requirements, capital expenditures, dividend payments and working capital needs for the next
twelve months. Our ability to continue to fund these items and continue to reduce debt could be adversely affected by the occurrence of any of the events described under Risk Factors in our filings with the Securities and Exchange
Commission. There can be no assurance, however, that our business will generate sufficient cash flows from operations or that future borrowings will be available under the senior secured credit facility or otherwise to enable us to service our
indebtedness, including the senior secured credit facility and the senior subordinated notes, or to make anticipated capital expenditures, or to make anticipated dividend payments. Our future operating performance and our ability to service or
refinance the senior subordinated notes and to service, extend or refinance the senior secured credit facility will be subject to future economic conditions and to financial, business and other factors, many of which are beyond our control.
Additionally, Dominos, Inc. may be requested to provide funds to its parent company, Dominos Pizza, Inc. for dividends, distributions and/or other cash needs of Dominos Pizza, Inc.



Forward-Looking Statements



This filing contains forward-looking statements within the meaning of
Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These forward-looking statements relating to our anticipated profitability and operating performance reflect
management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 can cause actual results to differ materially include: the uncertainties relating to litigation; consumer preferences, spending patterns and demographic trends; the effectiveness of our
advertising, operations and promotional initiatives; our ability to retain key personnel; new product and concept developments by Dominos and other food-industry competitors; the ongoing profitability of our franchisees and the ability of
Dominos and our franchisees to open new restaurants; changes in food prices, 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 economy of the countries in which we operate; severe weather conditions and natural disasters; changes in our effective tax rate; changes in government legislation and regulations; adequacy of our insurance coverage; costs
related to future financings and changes in accounting policies. Further information about factors that could affect Dominos financial and other results is included in our other filings with the Securities and Exchange Commission. We do not
undertake to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.



21



---

##### Table of Contents

Item 3. Quantitative and Qualitative Disclosures About Market Risk



Market Risk



We
are exposed to market risks from interest rate changes on our variable rate debt. Management actively monitors this exposure. We do not engage in speculative transactions nor do we hold or issue financial instruments for trading purposes.



Interest Rate Derivatives



We enter into interest rate swaps, collars or similar instruments with the
objective of managing volatility relating to our borrowing costs.



We are party to an interest rate swap agreement which effectively converts the variable LIBOR component of the effective interest rate on a portion of our debt under our senior secured credit facility to a fixed rate over a specified term.
We are also party to two interest rate swap agreements which effectively convert the 8.25% interest rate on our senior subordinated notes to variable rates over the term of the senior subordinated notes.



These agreements are summarized in the following table.



|                   |  |                       |  |                         |  |                            |  |                   |  
|------------------ |  | --------------------- |  | ----------------------- |  | -------------------------- |  | ----------------- | -
|Derivative         |  | Total Notional Amount |  | Term                    |  | Company Pays               |  | Counterparty Pays |  
|Interest Rate Swap |  | $  50.0 million       |  | August 2003  July 2011 |  | LIBOR plus319 basis points |  | 8.25              | %
|Interest Rate Swap |  | $  50.0 million       |  | August 2003  July 2011 |  | LIBOR plus324 basis points |  | 8.25              | %
|Interest Rate Swap |  | $350.0 million        |  | June 2005  June 2007   |  | 3.21%                      |  | LIBOR             |  



Interest Rate Risk



Our variable interest expense is sensitive to changes
in the general level of interest rates. At September 11, 2005, the weighted average interest rate on our $223.0 million of variable interest debt was 6.2%.



We had total interest expense of approximately $32.9 million in the first three quarters of 2005. The estimated increase in interest expense for this
period from a hypothetical 200 basis point adverse change in applicable variable interest rates would be approximately $2.9 million.



Item 4. Controls and Procedures



Dominos Pizza, Inc.s Chairman and Chief Executive Officer, David A. Brandon, and Executive Vice President and Chief Financial Officer, Harry J. Silverman, performed an evaluation of the effectiveness of Dominos Pizza,
Inc.s and Dominos, Inc.s disclosure controls and procedures (as that term is defined in Rule 13a-15(e) under the Securities Exchange of 1934, as amended) as of the end of the period covered by this report. Based on that evaluation,
Messrs. Brandon and Silverman concluded that each of Dominos Pizza, Inc.s and Dominos, Inc.s disclosure controls and procedures were effective.



During the quarterly period ended September 11, 2005 there have been no changes in either Dominos Pizza,
Inc.s or Dominos, Inc.s internal controls over financial reporting that have materially affected or are reasonably likely to materially affect Dominos Pizza, Inc.s or Dominos, Inc.s internal control over
financial reporting.



22



---

##### Table of Contents

PART II. OTHER INFORMATION



Item 1. Legal Proceedings



We are a party to lawsuits, revenue agent reviews by taxing authorities and administrative proceedings in the ordinary course of business which include workers compensation, general liability, automobile and franchisee claims. We are
also subject to suits related to employment practices and, specifically in California, wage and hour claims and two class actions pending in Orange County, California Superior Court brought by former employees. On June 10, 2003, a class action
complaint was filed alleging that we failed to provide meal and rest breaks to our employees. This case is in the discovery stage and no determination with respect to class certification has been made.



On August 19, 2004, a class action complaint was filed by a former
general manager alleging that we misclassified the position of general manager. We classify the general manager of a Dominos Pizza store as an exempt employee. This case involves the issue of whether employees and former employees in the
general manager position who worked in our 60 California stores during specified time periods were misclassified as exempt and deprived of overtime pay. We believe this case is without merit and intend to vigorously defend against the related
claims. This case is in the earliest stages of discovery, and the status of the class action certification is yet to be determined. We are presently unable to predict the probable outcome of this matter or the amounts of any potential damages at
issue.



We believe that these matters, individually and in the
aggregate, will not have a significant adverse effect on our financial condition and that our established reserves adequately provide for the resolution of such claims.



Item 2. Changes in Securities, Use of Proceeds and Issuer Purchases of Equity Securities



None.



Item 3. Defaults Upon Senior Securities



None.



Item 4. Submission of Matters to a Vote of Security Holders



None.



Item 5. Other Information



None.



Item 6. Exhibits



|              |  |                                                                                                                                                                                                                 
|------------- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  | Description                                                                                                                                                                                                     
|              | 
|31.1          |  | Certification by David A. Brandon pursuant to Rule 13a-14(a) and 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, relating to Dominos Pizza,
Inc.                              
|              | 
|31.2          |  | Certification by Harry J. Silverman pursuant to Rule 13a-14(a) and 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, relating to Dominos Pizza,
Inc.                            
|              | 
|31.3          |  | Certification by David A. Brandon pursuant to Rule 13a-14(a) and 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, relating to Dominos, Inc.                                    
|              | 
|31.4          |  | Certification by Harry J. Silverman pursuant to Rule 13a-14(a) and 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, relating to Dominos,
Inc.                                  
|              | 
|32.1          |  | Certification by David A. Brandon pursuant to Section 1350, Chapter 63 of Title 18, United States Code, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, relating to
Dominos Pizza, Inc.  
|              | 
|32.2          |  | Certification by Harry J. Silverman pursuant to Section 1350, Chapter 63 of Title 18, United States Code, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, relating to
Dominos Pizza, Inc.



23



---

##### Table of Contents

|     |  |                                                                                                                                                                                                           
|---- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|     | 
|32.3 |  | Certification by David A. Brandon pursuant to Section 1350, Chapter 63 of Title 18, United States Code, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, relating to
Dominos, Inc.  
|     | 
|32.4 |  | Certification by Harry J. Silverman pursuant to Section 1350, Chapter 63 of Title 18, United States Code, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, relating to
Dominos, Inc.



SIGNATURES



Pursuant to the
requirements of the Securities Exchange Act of 1934, the registrants have duly caused this report to be signed on their behalf by the undersigned duly authorized officer.



|                       |  |  |  |                        
|---------------------- |  |  |  | -----------------------
|                       |  |  |  | DOMINOS PIZZA, INC.   
|                       |  |  |  | DOMINOS, INC.         
|                       |  |  |  | (Registrants)          
|                       |  | 
|Date: October 25, 2005 |  |  |  | /s/ Harry J. Silverman 
|                       |  |  |  | Harry J. Silverman     
|                       |  |  |  | Chief Financial Officer



24