Pro Forma financial statements (Balance Sheet and Income Statement) for the next fiscal year, assuming a 10 percent growth rate in sales and Cost of Goods Sold (COGS) for the next year.

Complete ratio analysis for the last fiscal year using at least two ratios from each of the following categories:

Liquidity

Financial leverage

Asset management

Profitability

Market value

Debt

Per-Share

Measures of relative value (P/E, P/B)

Activity

Cash Flow

A calculation of Return on Equity (ROE) using the DuPont system.

Assessment of management performance by calculating Economic Value Added (EVA).

Report Date	12/31/2016			12/26/2015		12/27/2014		12/28/2013		12/29/2012
Currency	USD			USD		USD		USD		USD
Audit Status	Not Qualified			Not Qualified		Not Qualified		Not Qualified		Not Qualified
Consolidated	Yes			Yes		Yes		Yes		Yes
Scale	Thousands			Thousands		Thousands		Thousands		Thousands
Cash & cash equivalents	361425	36142.5	397567.5	260430		208080		256933		252618
Restricted cash	69746	6974.6	76720.6	71917		-		-		-
Accounts receivable, gross	49290	4929	54219	58769		59790		49761		34890
Allowance for doubtful accounts - accounts receivable	4778	477.8	5255.8	5627		3882		2599		2483
Accounts receivable, net	44512	4451.2	48963.2	53142		55908		47162		32407
Notes & other receivables, gross	41011	4101.1	45112.1	76225		50430		33262		21853
Allowance for doubtful accounts - notes & other receivables	339	33.9	372.9	1007		1278		659		1204
Notes & other receivables, net	40672	4067.2	44739.2	75218		49152		32603		20649
Restricted assets of advertising funds	40338	4033.8	44371.8	38554		34300		31493		31849
Prepaid income taxes	20926	2092.6	23018.6	23899		24861		25699		10825
Prepaid expenses & other current assets	28739	2873.9	31612.9	34664		21101		19746		21769
Total current assets	606358	60635.8	666993.8	557824		442618		461760		419780
Land	34889	3488.9	38377.9	33346		33927		34052		31080
Buildings	50571	5057.1	55628.1	49304		49499		47946		45447
Leasehold improvements	157752	15775.2	173527.2	154479		147996		154491		158797
Softwre, store, production, & other equipment	52922	5292.2	58214.2	53273		49318		-		-
Construction in progress	5203	520.3	5723.3	3837		5736		9079		5549
Property & equipment, gross	301337	30133.7	331470.7	294239		286476		288692		290919
Accumulated depreciation	124675	12467.5	137142.5	111625		104415		-		-
Property & equipment, net	176662	17666.2	194328.2	182614		182061		182858		181172
Equity method investments	114738	11473.8	126211.8	106878		164493		170644		174823
Goodwill	888272	88827.2	977099.2	889588		891370		891598		891900
Other intangible assets, net	1378720	137872	1516592	1401208		1425797		1452205		1479784
Other assets	62632	6263.2	68895.2	59007		71044		75320		69687
Total assets	3227382	322738.2	3550120.2	3197119		3177383		3234690		3217513
Current portion of long-term debt	25000	2500	27500	25000		3852		5000		26680
Capital lease obligations	589	58.9	647.9	546		506		432		371
Accounts payable	12682	1268.2	13950.2	18663		13814		12445		16256
Liabilities of advertising funds	52271	5227.1	57498.1	50189		48081		49077		45594
Deferred income	35393	3539.3	38932.3	31535		30374		28426		24683
Gift card/certificate liability	207628	20762.8	228390.8	176080		151127		139721		145981
Gift card breakage liability	13301	1330.1	14631.1	23955		25893		14093		-
Accrued salary & benefits	25071	2507.1	27578.1	29540		21632		26713		31136
Accrued legal liabilities	5555	555.5	6110.5	18267		24648		26633		27305
Accrued interest	10702	1070.2	11772.2	9522		8351		9999		13564
Accrued professional costs	2170	217	2387	4814		9381		2938		2996
Franchisee profit-sharing liability	11083	1108.3	12191.3	8406		-		-		-
Other current liabilities	22756	2275.6	25031.6	22275		17860		28821		18949
Other current liabilities	298266	29826.6	328092.6	292859		258892		248918		239931
Total current liabilities	424201	42420.1	466621.1	418792		355519		344298		353515
Class A-2 Notes	2456250	245625	2701875	2481250		-		-		-
Debt issuance costs, net of amortization	-29252	-2925.2	-32177.2	-35650		-		-		-
Total debt	2426998	242699.8	2669697.8	2445600		1810933		-		-
Less current portion of long-term debt	25000	2500	27500	25000		3852		5000		26680
Long-term debt, net	2401998	240199.8	2642197.8	2420600		1807081		1818609		1823278
Capital lease obligations	7550	755	8305	7497		7575		6996		7251
Unfavorable operating leases acquired	11378	1137.8	12515.8	12975		14795		16834		19061
Deferred income	12154	1215.4	13369.4	15619		14935		11135		15720
Deferred income taxes, net	461810	46181	507991	476510		540339		561714		569126
Other long-term liabilities	71549	7154.9	78703.9	65869		62189		62816		79587
Total long-term liabilities	2966439	296643.9	3263082.9	2999070		2446914		2478104		2514023
Common stock	91	9.1	100.1	92		104		107		106
Additional paid-in capital	807492	80749.2	888241.2	876557		1093363		1196426		1251498
Treasury stock, at cost	1060	106	1166	1075		-		10773		-
Retained earnings (accumulated deficit)	-945797	-94579.7	-1040376.7	-1076479		-711531		-779741		-914094
Effect of foreign currency translation	-23019	-2301.9	-25320.9	-20459		-13738		5		14914
Gain (loss) on interest rate swaps	1144	114.4	1258.4	2443		3716		6085		-1655
Other accumulated other comprehensive income (loss)	-2109	-210.9	-2319.9	-2030		-1081		-1653		-1632
Accumulated other comprehensive income (loss)	-23984	-2398.4	-26382.4	-20046		-13977		1339		9141
Total stockholders' equity (deficit) of Dunkin' Brands Group, Inc.	-163258	-16325.8	-179583.8	-220951		367959		407358		346651
Total stockholders' equity (deficit)	-163258	-16325.8	-179583.8	-220743		367959		407358		349975