Denny's Corp
NASDAQ:DENN
Income Statement
Earnings Waterfall
Denny's Corp
Revenue
|
456.4m
USD
|
Cost of Revenue
|
-169.5m
USD
|
Gross Profit
|
286.9m
USD
|
Operating Expenses
|
-226.7m
USD
|
Operating Income
|
60.2m
USD
|
Other Expenses
|
-36.2m
USD
|
Net Income
|
24m
USD
|
Income Statement
Denny's Corp
Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Apr-2015 | Jul-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
460
N/A
|
458
0%
|
458
0%
|
472
+3%
|
481
+2%
|
489
+2%
|
496
+1%
|
491
-1%
|
496
+1%
|
497
+0%
|
501
+1%
|
507
+1%
|
510
+1%
|
519
+2%
|
523
+1%
|
529
+1%
|
557
+5%
|
581
+4%
|
606
+4%
|
630
+4%
|
626
-1%
|
621
-1%
|
587
-5%
|
541
-8%
|
487
-10%
|
375
-23%
|
322
-14%
|
289
-10%
|
273
-6%
|
339
+24%
|
371
+10%
|
398
+7%
|
421
+6%
|
430
+2%
|
443
+3%
|
456
+3%
|
471
+3%
|
473
+0%
|
469
-1%
|
464
-1%
|
456
-2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(272)
|
(259)
|
(249)
|
(247)
|
(249)
|
(252)
|
(256)
|
(255)
|
(258)
|
(259)
|
(261)
|
(263)
|
(267)
|
(275)
|
(278)
|
(283)
|
(291)
|
(296)
|
(301)
|
(302)
|
(299)
|
(292)
|
(263)
|
(225)
|
(186)
|
(134)
|
(112)
|
(106)
|
(99)
|
(117)
|
(127)
|
(135)
|
(145)
|
(157)
|
(171)
|
(179)
|
(189)
|
(185)
|
(179)
|
(173)
|
(170)
|
|
Gross Profit |
188
N/A
|
199
+6%
|
209
+5%
|
226
+8%
|
232
+3%
|
237
+2%
|
240
+1%
|
236
-2%
|
238
+1%
|
238
+0%
|
240
+1%
|
244
+1%
|
243
0%
|
244
+0%
|
245
+0%
|
246
+0%
|
266
+8%
|
285
+7%
|
306
+7%
|
328
+7%
|
328
0%
|
329
+0%
|
324
-2%
|
317
-2%
|
300
-5%
|
241
-20%
|
210
-13%
|
183
-13%
|
173
-5%
|
221
+28%
|
244
+10%
|
263
+8%
|
275
+5%
|
272
-1%
|
273
+0%
|
278
+2%
|
282
+2%
|
288
+2%
|
290
+1%
|
291
+0%
|
287
-1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(135)
|
(146)
|
(154)
|
(167)
|
(169)
|
(172)
|
(173)
|
(170)
|
(170)
|
(169)
|
(170)
|
(170)
|
(170)
|
(172)
|
(171)
|
(171)
|
(191)
|
(210)
|
(230)
|
(252)
|
(253)
|
(254)
|
(250)
|
(243)
|
(222)
|
(194)
|
(179)
|
(176)
|
(178)
|
(196)
|
(204)
|
(206)
|
(210)
|
(211)
|
(213)
|
(214)
|
(219)
|
(223)
|
(225)
|
(227)
|
(227)
|
|
Selling, General & Administrative |
(114)
|
(124)
|
(133)
|
(146)
|
(148)
|
(151)
|
(152)
|
(149)
|
(148)
|
(147)
|
(148)
|
(148)
|
(148)
|
(149)
|
(148)
|
(147)
|
(166)
|
(185)
|
(204)
|
(225)
|
(226)
|
(229)
|
(227)
|
(223)
|
(204)
|
(178)
|
(163)
|
(160)
|
(163)
|
(181)
|
(188)
|
(190)
|
(195)
|
(196)
|
(198)
|
(199)
|
(204)
|
(209)
|
(210)
|
(213)
|
(212)
|
|
Depreciation & Amortization |
(22)
|
(21)
|
(21)
|
(21)
|
(21)
|
(21)
|
(21)
|
(22)
|
(22)
|
(22)
|
(22)
|
(22)
|
(22)
|
(23)
|
(24)
|
(24)
|
(25)
|
(25)
|
(26)
|
(27)
|
(27)
|
(25)
|
(23)
|
(20)
|
(18)
|
(17)
|
(16)
|
(16)
|
(16)
|
(16)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(14)
|
(14)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
53
N/A
|
54
+2%
|
55
+3%
|
59
+6%
|
63
+7%
|
65
+4%
|
67
+2%
|
66
-2%
|
68
+3%
|
69
+3%
|
71
+2%
|
74
+5%
|
73
-1%
|
72
-1%
|
74
+2%
|
75
+2%
|
75
0%
|
75
+1%
|
75
+0%
|
76
+1%
|
75
-2%
|
75
+0%
|
74
-1%
|
74
+0%
|
78
+6%
|
47
-40%
|
31
-34%
|
7
-78%
|
(5)
N/A
|
25
N/A
|
40
+60%
|
58
+44%
|
65
+13%
|
62
-5%
|
60
-3%
|
64
+6%
|
63
-1%
|
64
+2%
|
66
+2%
|
64
-2%
|
60
-6%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(10)
|
(10)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(11)
|
(12)
|
(12)
|
(13)
|
(14)
|
(15)
|
(16)
|
(17)
|
(18)
|
(20)
|
(21)
|
(22)
|
(22)
|
(20)
|
(19)
|
(17)
|
(17)
|
(17)
|
(18)
|
(18)
|
(17)
|
(17)
|
(15)
|
(14)
|
(13)
|
(13)
|
(14)
|
(15)
|
(17)
|
(18)
|
(18)
|
(18)
|
|
Non-Reccuring Items |
(7)
|
(6)
|
(6)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(26)
|
(25)
|
(26)
|
(28)
|
(6)
|
(6)
|
(4)
|
(4)
|
(2)
|
(3)
|
(3)
|
7
|
34
|
84
|
91
|
81
|
53
|
3
|
(0)
|
(1)
|
1
|
0
|
47
|
47
|
46
|
46
|
(3)
|
1
|
0
|
(3)
|
(11)
|
(14)
|
|
Total Other Income |
(1)
|
1
|
0
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
0
|
2
|
2
|
2
|
2
|
1
|
1
|
2
|
(1)
|
1
|
1
|
1
|
3
|
(1)
|
(11)
|
(3)
|
4
|
37
|
30
|
24
|
15
|
5
|
41
|
49
|
53
|
23
|
4
|
(7)
|
(8)
|
3
|
|
Pre-Tax Income |
35
N/A
|
39
+12%
|
40
+3%
|
49
+22%
|
53
+9%
|
55
+4%
|
56
+1%
|
54
-3%
|
56
+4%
|
33
-41%
|
35
+7%
|
36
+2%
|
34
-6%
|
55
+64%
|
55
0%
|
57
+4%
|
55
-2%
|
56
+1%
|
55
-2%
|
52
-4%
|
61
+16%
|
88
+44%
|
138
+58%
|
149
+8%
|
140
-6%
|
71
-49%
|
14
-80%
|
(7)
N/A
|
13
N/A
|
39
+202%
|
48
+23%
|
104
+117%
|
103
-1%
|
136
+32%
|
142
+5%
|
99
-30%
|
71
-29%
|
51
-28%
|
38
-25%
|
27
-30%
|
32
+17%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(11)
|
(13)
|
(13)
|
(16)
|
(18)
|
(19)
|
(19)
|
(18)
|
(19)
|
(17)
|
(18)
|
(17)
|
(16)
|
(17)
|
(17)
|
(19)
|
(16)
|
(14)
|
(11)
|
(9)
|
(11)
|
(16)
|
(28)
|
(32)
|
(30)
|
(18)
|
(3)
|
2
|
(4)
|
(8)
|
(11)
|
(26)
|
(26)
|
(35)
|
(36)
|
(25)
|
(18)
|
(13)
|
(9)
|
(7)
|
(8)
|
|
Income from Continuing Operations |
24
|
26
|
27
|
33
|
35
|
36
|
37
|
36
|
38
|
16
|
17
|
19
|
18
|
38
|
38
|
38
|
39
|
42
|
44
|
44
|
49
|
72
|
110
|
117
|
111
|
54
|
11
|
(5)
|
9
|
31
|
37
|
78
|
77
|
101
|
106
|
75
|
54
|
39
|
30
|
20
|
24
|
|
Net Income (Common) |
24
N/A
|
26
+9%
|
27
+5%
|
33
+20%
|
35
+6%
|
36
+4%
|
37
+2%
|
36
-2%
|
38
+4%
|
16
-57%
|
17
+4%
|
19
+15%
|
18
-8%
|
38
+114%
|
38
-1%
|
40
+5%
|
41
+3%
|
44
+7%
|
45
+3%
|
44
-4%
|
49
+13%
|
72
+46%
|
110
+53%
|
117
+6%
|
111
-6%
|
54
-52%
|
11
-79%
|
(5)
N/A
|
9
N/A
|
31
+244%
|
37
+19%
|
78
+111%
|
77
-2%
|
101
+31%
|
106
+5%
|
75
-29%
|
54
-28%
|
39
-27%
|
30
-24%
|
20
-33%
|
24
+20%
|
|
EPS (Diluted) |
0.27
N/A
|
0.29
+7%
|
0.31
+7%
|
0.37
+19%
|
0.4
+8%
|
0.42
+5%
|
0.43
+2%
|
0.42
-2%
|
0.46
+10%
|
0.2
-57%
|
0.22
+10%
|
0.25
+14%
|
0.24
-4%
|
0.53
+121%
|
0.54
+2%
|
0.56
+4%
|
0.61
+9%
|
0.66
+8%
|
0.69
+5%
|
0.67
-3%
|
0.76
+13%
|
1.15
+51%
|
1.8
+57%
|
1.9
+6%
|
1.9
N/A
|
0.96
-49%
|
0.16
-83%
|
-0.08
N/A
|
0.13
N/A
|
0.48
+269%
|
0.57
+19%
|
1.19
+109%
|
1.19
N/A
|
1.61
+35%
|
1.78
+11%
|
1.23
-31%
|
0.92
-25%
|
0.67
-27%
|
0.52
-22%
|
0.35
-33%
|
0.43
+23%
|