Papa John's International Inc
NASDAQ:PZZA
Income Statement
Earnings Waterfall
Papa John's International Inc
Revenue
|
2.1B
USD
|
Cost of Revenue
|
-1.5B
USD
|
Gross Profit
|
657.1m
USD
|
Operating Expenses
|
-500.9m
USD
|
Operating Income
|
156.2m
USD
|
Other Expenses
|
-74.1m
USD
|
Net Income
|
82.1m
USD
|
Income Statement
Papa John's International Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Apr-2018 | Jul-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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1 439
N/A
|
1 485
+3%
|
1 517
+2%
|
1 561
+3%
|
1 598
+2%
|
1 629
+2%
|
1 647
+1%
|
1 646
0%
|
1 637
-1%
|
1 634
0%
|
1 658
+1%
|
1 691
+2%
|
1 714
+1%
|
1 734
+1%
|
1 746
+1%
|
1 755
+1%
|
1 783
+2%
|
1 784
+0%
|
1 779
0%
|
1 733
-3%
|
1 663
-4%
|
1 611
-3%
|
1 581
-2%
|
1 599
+1%
|
1 619
+1%
|
1 631
+1%
|
1 692
+4%
|
1 761
+4%
|
1 813
+3%
|
1 915
+6%
|
1 969
+3%
|
2 009
+2%
|
2 068
+3%
|
2 099
+1%
|
2 107
+0%
|
2 105
0%
|
2 102
0%
|
2 086
-1%
|
2 078
0%
|
2 091
+1%
|
2 136
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 017)
|
(1 037)
|
(1 040)
|
(1 054)
|
(1 065)
|
(814)
|
(818)
|
(805)
|
(1 072)
|
(1 129)
|
(1 202)
|
(1 280)
|
(1 355)
|
(1 376)
|
(1 387)
|
(1 399)
|
(1 429)
|
(1 400)
|
(1 365)
|
(1 304)
|
(1 221)
|
(1 178)
|
(1 152)
|
(1 155)
|
(1 153)
|
(1 156)
|
(1 190)
|
(1 230)
|
(1 269)
|
(1 326)
|
(1 357)
|
(1 377)
|
(1 413)
|
(1 445)
|
(1 463)
|
(1 470)
|
(1 473)
|
(1 456)
|
(1 444)
|
(1 450)
|
(1 479)
|
|
Gross Profit |
422
N/A
|
448
+6%
|
477
+6%
|
507
+6%
|
533
+5%
|
815
+53%
|
829
+2%
|
841
+1%
|
565
-33%
|
505
-11%
|
456
-10%
|
411
-10%
|
359
-13%
|
358
0%
|
359
+0%
|
356
-1%
|
355
0%
|
384
+8%
|
415
+8%
|
429
+3%
|
442
+3%
|
433
-2%
|
429
-1%
|
444
+4%
|
466
+5%
|
475
+2%
|
502
+6%
|
531
+6%
|
545
+3%
|
589
+8%
|
613
+4%
|
633
+3%
|
656
+4%
|
654
0%
|
644
-2%
|
635
-1%
|
629
-1%
|
631
+0%
|
634
+0%
|
641
+1%
|
657
+3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(316)
|
(339)
|
(368)
|
(394)
|
(413)
|
(692)
|
(702)
|
(711)
|
(429)
|
(375)
|
(308)
|
(258)
|
(205)
|
(192)
|
(192)
|
(190)
|
(202)
|
(247)
|
(288)
|
(350)
|
(411)
|
(424)
|
(432)
|
(431)
|
(446)
|
(441)
|
(451)
|
(460)
|
(454)
|
(463)
|
(470)
|
(473)
|
(474)
|
(493)
|
(476)
|
(474)
|
(508)
|
(467)
|
(489)
|
(496)
|
(501)
|
|
Selling, General & Administrative |
(221)
|
(244)
|
(258)
|
(259)
|
(300)
|
(344)
|
(353)
|
(372)
|
(328)
|
(283)
|
(242)
|
(204)
|
(164)
|
(162)
|
(161)
|
(158)
|
(158)
|
(160)
|
(157)
|
(176)
|
(194)
|
(205)
|
(214)
|
(212)
|
(224)
|
(220)
|
(220)
|
(219)
|
(204)
|
(203)
|
(205)
|
(204)
|
(199)
|
(214)
|
(192)
|
(185)
|
(217)
|
(173)
|
(193)
|
(200)
|
(201)
|
|
Depreciation & Amortization |
(35)
|
(36)
|
(37)
|
(39)
|
(40)
|
(41)
|
(41)
|
(41)
|
(40)
|
(40)
|
(40)
|
(40)
|
(41)
|
(42)
|
(42)
|
(43)
|
(44)
|
(45)
|
(46)
|
(46)
|
(46)
|
(47)
|
(46)
|
(47)
|
(47)
|
(48)
|
(49)
|
(50)
|
(50)
|
(50)
|
(51)
|
(49)
|
(49)
|
(48)
|
(48)
|
(50)
|
(52)
|
(55)
|
(58)
|
(61)
|
(64)
|
|
Other Operating Expenses |
(60)
|
(59)
|
(73)
|
(95)
|
(73)
|
(307)
|
(308)
|
(298)
|
(61)
|
(53)
|
(27)
|
(13)
|
0
|
11
|
11
|
11
|
0
|
(42)
|
(85)
|
(128)
|
(171)
|
(172)
|
(172)
|
(172)
|
(176)
|
(173)
|
(182)
|
(192)
|
(200)
|
(210)
|
(215)
|
(220)
|
(226)
|
(231)
|
(235)
|
(239)
|
(239)
|
(239)
|
(238)
|
(236)
|
(235)
|
|
Operating Income |
106
N/A
|
109
+2%
|
109
+0%
|
113
+3%
|
120
+6%
|
123
+3%
|
127
+3%
|
129
+2%
|
136
+5%
|
129
-5%
|
147
+14%
|
153
+4%
|
154
+1%
|
166
+8%
|
167
+0%
|
167
+0%
|
153
-8%
|
137
-10%
|
127
-7%
|
79
-38%
|
32
-60%
|
9
-71%
|
(4)
N/A
|
14
N/A
|
20
+43%
|
35
+74%
|
51
+47%
|
70
+39%
|
90
+28%
|
126
+39%
|
143
+14%
|
159
+11%
|
181
+14%
|
161
-11%
|
168
+4%
|
161
-4%
|
121
-25%
|
164
+35%
|
145
-11%
|
145
0%
|
156
+8%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(8)
|
(11)
|
(14)
|
(18)
|
(22)
|
(25)
|
(26)
|
(25)
|
(23)
|
(20)
|
(17)
|
(17)
|
(16)
|
(15)
|
(15)
|
(15)
|
(15)
|
(17)
|
(18)
|
(20)
|
(24)
|
(25)
|
(30)
|
(35)
|
(39)
|
(43)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
(2)
|
0
|
(12)
|
(12)
|
(12)
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
(2)
|
(2)
|
(4)
|
(4)
|
(0)
|
(1)
|
2
|
4
|
5
|
0
|
0
|
0
|
0
|
(4)
|
(7)
|
(9)
|
(13)
|
(25)
|
(38)
|
(50)
|
(12)
|
(32)
|
(17)
|
(4)
|
(9)
|
|
Total Other Income |
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
|
|
Pre-Tax Income |
106
N/A
|
107
+1%
|
107
0%
|
110
+3%
|
114
+4%
|
119
+4%
|
111
-7%
|
113
+2%
|
119
+6%
|
124
+4%
|
142
+14%
|
147
+4%
|
159
+8%
|
159
+0%
|
160
+0%
|
159
0%
|
140
-12%
|
122
-13%
|
105
-13%
|
54
-49%
|
7
-88%
|
(17)
N/A
|
(26)
-53%
|
(5)
+79%
|
5
N/A
|
17
+248%
|
34
+97%
|
55
+59%
|
75
+38%
|
107
+42%
|
121
+13%
|
135
+11%
|
151
+12%
|
118
-22%
|
110
-7%
|
87
-21%
|
84
-4%
|
102
+22%
|
93
-9%
|
102
+9%
|
104
+2%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(33)
|
(34)
|
(34)
|
(35)
|
(37)
|
(38)
|
(35)
|
(35)
|
(37)
|
(38)
|
(44)
|
(46)
|
(50)
|
(48)
|
(48)
|
(47)
|
(41)
|
(34)
|
(30)
|
(15)
|
(3)
|
2
|
7
|
(1)
|
1
|
(1)
|
(5)
|
(9)
|
(15)
|
(20)
|
(23)
|
(22)
|
(26)
|
(17)
|
(17)
|
(16)
|
(14)
|
(22)
|
(21)
|
(22)
|
(21)
|
|
Income from Continuing Operations |
73
|
73
|
73
|
75
|
78
|
81
|
76
|
78
|
82
|
86
|
98
|
101
|
109
|
111
|
112
|
112
|
100
|
88
|
75
|
39
|
4
|
(16)
|
(19)
|
(6)
|
6
|
16
|
30
|
46
|
61
|
87
|
99
|
113
|
125
|
101
|
93
|
71
|
69
|
80
|
73
|
80
|
83
|
|
Income to Minority Interest |
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(0)
|
0
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(4)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Net Income (Common) |
69
N/A
|
69
0%
|
68
-1%
|
70
+3%
|
73
+5%
|
76
+4%
|
70
-8%
|
72
+3%
|
75
+5%
|
80
+5%
|
91
+15%
|
95
+4%
|
103
+9%
|
105
+2%
|
107
+1%
|
108
+1%
|
103
-4%
|
92
-11%
|
79
-14%
|
44
-45%
|
3
-94%
|
(19)
N/A
|
(25)
-33%
|
(15)
+41%
|
(8)
+48%
|
1
N/A
|
12
+771%
|
27
+120%
|
42
+56%
|
67
+60%
|
(29)
N/A
|
(11)
+61%
|
4
N/A
|
(16)
N/A
|
89
N/A
|
69
-23%
|
67
-2%
|
79
+18%
|
72
-9%
|
80
+11%
|
82
+3%
|
|
EPS (Diluted) |
1.6
N/A
|
1.6
N/A
|
1.61
+1%
|
1.68
+4%
|
1.75
+4%
|
1.86
+6%
|
1.73
-7%
|
1.79
+3%
|
1.89
+6%
|
2.07
+10%
|
2.43
+17%
|
2.53
+4%
|
2.74
+8%
|
2.83
+3%
|
2.87
+1%
|
2.93
+2%
|
2.83
-3%
|
2.73
-4%
|
2.45
-10%
|
1.37
-44%
|
0.08
-94%
|
-0.59
N/A
|
-0.79
-34%
|
-0.47
+41%
|
-0.24
+49%
|
0.03
N/A
|
0.36
+1 100%
|
0.81
+125%
|
1.28
+58%
|
1.95
+52%
|
-0.76
N/A
|
-0.29
+62%
|
0.12
N/A
|
-0.43
N/A
|
2.49
N/A
|
1.93
-22%
|
1.89
-2%
|
2.31
+22%
|
2.19
-5%
|
2.42
+11%
|
2.48
+2%
|