Texas Roadhouse Inc
NASDAQ:TXRH
Income Statement
Earnings Waterfall
Texas Roadhouse Inc
Revenue
|
4.6B
USD
|
Cost of Revenue
|
-1.6B
USD
|
Gross Profit
|
3B
USD
|
Operating Expenses
|
-2.7B
USD
|
Operating Income
|
354.3m
USD
|
Other Expenses
|
-49.4m
USD
|
Net Income
|
304.9m
USD
|
Income Statement
Texas Roadhouse Inc
Dec-2013 | Apr-2014 | Jul-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 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1 423
N/A
|
1 460
+3%
|
1 503
+3%
|
1 554
+3%
|
1 582
+2%
|
1 645
+4%
|
1 705
+4%
|
1 757
+3%
|
1 807
+3%
|
1 863
+3%
|
1 917
+3%
|
1 960
+2%
|
1 991
+2%
|
2 043
+3%
|
2 100
+3%
|
2 159
+3%
|
2 220
+3%
|
2 280
+3%
|
2 343
+3%
|
2 397
+2%
|
2 457
+3%
|
2 520
+3%
|
2 581
+2%
|
2 637
+2%
|
2 756
+5%
|
2 718
-1%
|
2 505
-8%
|
2 485
-1%
|
2 398
-4%
|
2 546
+6%
|
2 969
+17%
|
3 206
+8%
|
3 464
+8%
|
3 651
+5%
|
3 777
+3%
|
3 901
+3%
|
4 015
+3%
|
4 202
+5%
|
4 348
+3%
|
4 477
+3%
|
4 632
+3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(492)
|
(503)
|
(520)
|
(541)
|
(553)
|
(578)
|
(609)
|
(628)
|
(644)
|
(657)
|
(661)
|
(666)
|
(669)
|
(680)
|
(694)
|
(709)
|
(722)
|
(740)
|
(759)
|
(775)
|
(795)
|
(816)
|
(834)
|
(847)
|
(883)
|
(870)
|
(813)
|
(809)
|
(781)
|
(822)
|
(953)
|
(1 050)
|
(1 157)
|
(1 243)
|
(1 294)
|
(1 338)
|
(1 378)
|
(1 451)
|
(1 506)
|
(1 550)
|
(1 594)
|
|
Gross Profit |
930
N/A
|
957
+3%
|
984
+3%
|
1 013
+3%
|
1 029
+2%
|
1 067
+4%
|
1 095
+3%
|
1 129
+3%
|
1 163
+3%
|
1 206
+4%
|
1 256
+4%
|
1 295
+3%
|
1 322
+2%
|
1 363
+3%
|
1 407
+3%
|
1 451
+3%
|
1 498
+3%
|
1 539
+3%
|
1 584
+3%
|
1 622
+2%
|
1 662
+2%
|
1 704
+3%
|
1 748
+3%
|
1 790
+2%
|
1 873
+5%
|
1 848
-1%
|
1 692
-8%
|
1 677
-1%
|
1 618
-4%
|
1 724
+7%
|
2 015
+17%
|
2 156
+7%
|
2 307
+7%
|
2 408
+4%
|
2 483
+3%
|
2 563
+3%
|
2 637
+3%
|
2 750
+4%
|
2 843
+3%
|
2 927
+3%
|
3 038
+4%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(812)
|
(837)
|
(859)
|
(885)
|
(898)
|
(927)
|
(959)
|
(991)
|
(1 018)
|
(1 056)
|
(1 088)
|
(1 119)
|
(1 149)
|
(1 194)
|
(1 234)
|
(1 271)
|
(1 311)
|
(1 337)
|
(1 381)
|
(1 429)
|
(1 474)
|
(1 521)
|
(1 565)
|
(1 598)
|
(1 662)
|
(1 681)
|
(1 626)
|
(1 620)
|
(1 591)
|
(1 633)
|
(1 787)
|
(1 901)
|
(2 010)
|
(2 102)
|
(2 180)
|
(2 246)
|
(2 315)
|
(2 417)
|
(2 500)
|
(2 587)
|
(2 684)
|
|
Selling, General & Administrative |
(536)
|
(554)
|
(568)
|
(584)
|
(603)
|
(611)
|
(632)
|
(654)
|
(685)
|
(699)
|
(721)
|
(741)
|
(775)
|
(795)
|
(823)
|
(847)
|
(889)
|
(892)
|
(924)
|
(962)
|
(1 015)
|
(1 031)
|
(1 063)
|
(1 085)
|
(1 146)
|
(1 143)
|
(1 103)
|
(1 093)
|
(1 084)
|
(1 091)
|
(1 195)
|
(1 283)
|
(1 386)
|
(1 434)
|
(1 492)
|
(1 538)
|
(1 606)
|
(1 657)
|
(1 719)
|
(1 777)
|
(1 868)
|
|
Depreciation & Amortization |
(52)
|
(54)
|
(56)
|
(58)
|
(59)
|
(61)
|
(64)
|
(66)
|
(70)
|
(73)
|
(76)
|
(79)
|
(83)
|
(86)
|
(89)
|
(91)
|
(94)
|
(95)
|
(98)
|
(100)
|
(101)
|
(105)
|
(108)
|
(110)
|
(116)
|
(117)
|
(117)
|
(119)
|
(118)
|
(120)
|
(122)
|
(125)
|
(127)
|
(130)
|
(132)
|
(134)
|
(137)
|
(140)
|
(143)
|
(148)
|
(153)
|
|
Other Operating Expenses |
(225)
|
(230)
|
(235)
|
(243)
|
(236)
|
(255)
|
(263)
|
(270)
|
(264)
|
(284)
|
(291)
|
(298)
|
(292)
|
(313)
|
(322)
|
(332)
|
(328)
|
(349)
|
(360)
|
(368)
|
(358)
|
(385)
|
(394)
|
(403)
|
(400)
|
(421)
|
(406)
|
(409)
|
(390)
|
(423)
|
(469)
|
(494)
|
(497)
|
(539)
|
(556)
|
(574)
|
(571)
|
(620)
|
(638)
|
(661)
|
(663)
|
|
Operating Income |
118
N/A
|
120
+2%
|
125
+4%
|
128
+2%
|
131
+2%
|
139
+6%
|
136
-2%
|
139
+2%
|
146
+5%
|
150
+3%
|
168
+12%
|
176
+5%
|
172
-2%
|
168
-2%
|
173
+3%
|
180
+4%
|
187
+4%
|
203
+9%
|
203
+0%
|
193
-5%
|
188
-2%
|
184
-2%
|
183
0%
|
192
+5%
|
211
+10%
|
167
-21%
|
66
-61%
|
57
-14%
|
26
-54%
|
91
+249%
|
229
+151%
|
255
+11%
|
298
+17%
|
306
+3%
|
303
-1%
|
317
+5%
|
322
+2%
|
333
+4%
|
343
+3%
|
340
-1%
|
354
+4%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
2
|
0
|
(2)
|
(3)
|
(5)
|
(6)
|
(5)
|
(4)
|
(4)
|
(3)
|
(2)
|
(1)
|
1
|
3
|
4
|
5
|
4
|
|
Non-Reccuring Items |
1
|
2
|
2
|
2
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
1
|
0
|
1
|
0
|
(2)
|
(2)
|
(3)
|
(2)
|
(1)
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
|
Pre-Tax Income |
118
N/A
|
120
+2%
|
125
+4%
|
128
+3%
|
130
+1%
|
139
+7%
|
136
-2%
|
138
+1%
|
144
+5%
|
149
+3%
|
167
+12%
|
175
+5%
|
172
-2%
|
168
-2%
|
172
+3%
|
180
+4%
|
186
+4%
|
202
+8%
|
202
+0%
|
192
-5%
|
189
-2%
|
185
-2%
|
185
0%
|
194
+5%
|
214
+10%
|
168
-22%
|
65
-61%
|
54
-17%
|
19
-64%
|
83
+332%
|
221
+165%
|
249
+13%
|
293
+18%
|
304
+4%
|
301
-1%
|
315
+5%
|
321
+2%
|
334
+4%
|
345
+3%
|
344
0%
|
358
+4%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(34)
|
(36)
|
(37)
|
(39)
|
(39)
|
(42)
|
(41)
|
(41)
|
(43)
|
(44)
|
(50)
|
(52)
|
(51)
|
(48)
|
(48)
|
(50)
|
(52)
|
(47)
|
(41)
|
(33)
|
(24)
|
(25)
|
(24)
|
(25)
|
(32)
|
(21)
|
1
|
5
|
16
|
1
|
(25)
|
(29)
|
(40)
|
(39)
|
(40)
|
(44)
|
(44)
|
(45)
|
(46)
|
(44)
|
(45)
|
|
Income from Continuing Operations |
84
|
85
|
88
|
90
|
91
|
97
|
95
|
97
|
101
|
105
|
117
|
123
|
121
|
120
|
124
|
129
|
134
|
155
|
162
|
160
|
164
|
160
|
161
|
169
|
182
|
147
|
67
|
59
|
35
|
84
|
195
|
219
|
253
|
264
|
261
|
271
|
278
|
289
|
299
|
300
|
314
|
|
Income to Minority Interest |
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(6)
|
(5)
|
(4)
|
(4)
|
(5)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
|
Net Income (Common) |
81
N/A
|
81
+0%
|
84
+4%
|
86
+2%
|
87
+2%
|
93
+7%
|
91
-2%
|
93
+2%
|
97
+5%
|
100
+3%
|
113
+12%
|
118
+5%
|
116
-2%
|
114
-1%
|
118
+3%
|
124
+4%
|
132
+6%
|
152
+15%
|
158
+4%
|
156
-1%
|
158
+1%
|
154
-3%
|
155
+0%
|
162
+5%
|
175
+8%
|
140
-20%
|
62
-56%
|
54
-12%
|
31
-42%
|
79
+153%
|
188
+138%
|
212
+12%
|
245
+16%
|
256
+5%
|
253
-1%
|
263
+4%
|
270
+3%
|
281
+4%
|
291
+4%
|
292
+1%
|
305
+4%
|
|
EPS (Diluted) |
1.13
N/A
|
1.13
N/A
|
1.18
+4%
|
1.21
+3%
|
1.23
+2%
|
1.32
+7%
|
1.29
-2%
|
1.31
+2%
|
1.37
+5%
|
1.41
+3%
|
1.58
+12%
|
1.65
+4%
|
1.63
-1%
|
1.6
-2%
|
1.66
+4%
|
1.73
+4%
|
1.83
+6%
|
2.11
+15%
|
2.2
+4%
|
2.17
-1%
|
2.2
+1%
|
2.14
-3%
|
2.15
+0%
|
2.31
+7%
|
2.46
+6%
|
1.99
-19%
|
0.88
-56%
|
0.78
-11%
|
0.45
-42%
|
1.13
+151%
|
2.69
+138%
|
3.02
+12%
|
3.5
+16%
|
3.69
+5%
|
3.73
+1%
|
3.91
+5%
|
3.97
+2%
|
4.17
+5%
|
4.32
+4%
|
4.36
+1%
|
4.54
+4%
|