Exhibit 5 - 11 - 1 Calculation of the Unleveraged Held for Restaurant Industry !'irmis Total Licht Equity I Fill Beta ('S millions* (Smillions ) I Bix ` International 1. 30 28.5 705. 25 0. 34 1. 27 " Farmis 0. 95 54.7 $.03. 70 0. 34 1.91 Lemnational 1. 70 104. 7 1. 0.90.51 0. 24 1. 50 QUITETIL'S 1. 15 BE . ? 294. 40 0. 23 0. 34 1.95 5. 1 1. 00 5, 231 . 2^ 31 , 316. 75 0. 14 0. 34 1. 90 "national $1 . 4 17 7. 53 0. 31 0. 34 0.62 0. 90 4.401. 4 425. 30 0. 51 0 . 34 0.53 International 1. 15 147.01 2, 197. 25 1. 10 90'0 Arithmetic AVERAGE= 0.99 Weighted Average - 1.43 preferred stock