Choice Hotels International Inc
NYSE:CHH
Income Statement
Earnings Waterfall
Choice Hotels International Inc
Revenue
|
1.5B
USD
|
Cost of Revenue
|
-782.4m
USD
|
Gross Profit
|
761.8m
USD
|
Operating Expenses
|
-286.3m
USD
|
Operating Income
|
475.4m
USD
|
Other Expenses
|
-218.3m
USD
|
Net Income
|
257.1m
USD
|
Income Statement
Choice Hotels 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 | 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 |
725
N/A
|
736
+2%
|
743
+1%
|
741
0%
|
758
+2%
|
774
+2%
|
808
+4%
|
834
+3%
|
860
+3%
|
892
+4%
|
901
+1%
|
928
+3%
|
808
-13%
|
790
-2%
|
809
+2%
|
811
+0%
|
941
+16%
|
962
+2%
|
996
+4%
|
1 018
+2%
|
1 041
+2%
|
1 050
+1%
|
1 073
+2%
|
1 092
+2%
|
1 115
+2%
|
1 115
0%
|
949
-15%
|
849
-11%
|
774
-9%
|
739
-5%
|
1 048
+42%
|
1 161
+11%
|
1 069
-8%
|
1 327
+24%
|
1 491
+12%
|
1 560
+5%
|
1 379
-12%
|
1 712
+24%
|
1 847
+8%
|
1 881
+2%
|
1 544
-18%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(408)
|
(415)
|
(415)
|
(406)
|
(413)
|
(422)
|
(451)
|
(470)
|
(489)
|
(517)
|
(517)
|
(535)
|
(460)
|
(441)
|
(436)
|
(413)
|
(479)
|
(491)
|
(499)
|
(508)
|
(534)
|
(535)
|
(558)
|
(579)
|
(579)
|
(590)
|
(519)
|
(474)
|
(447)
|
(415)
|
(537)
|
(539)
|
(445)
|
(559)
|
(615)
|
(689)
|
(653)
|
(822)
|
(930)
|
(947)
|
(782)
|
|
Gross Profit |
317
N/A
|
321
+1%
|
328
+2%
|
336
+2%
|
345
+3%
|
352
+2%
|
357
+1%
|
364
+2%
|
371
+2%
|
375
+1%
|
384
+2%
|
393
+2%
|
348
-11%
|
348
+0%
|
373
+7%
|
398
+7%
|
462
+16%
|
471
+2%
|
498
+6%
|
510
+2%
|
507
-1%
|
515
+2%
|
514
0%
|
513
0%
|
536
+4%
|
525
-2%
|
430
-18%
|
374
-13%
|
327
-13%
|
324
-1%
|
512
+58%
|
622
+22%
|
624
+0%
|
768
+23%
|
877
+14%
|
871
-1%
|
726
-17%
|
891
+23%
|
917
+3%
|
934
+2%
|
762
-18%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(121)
|
(121)
|
(123)
|
(127)
|
(129)
|
(137)
|
(139)
|
(140)
|
(146)
|
(148)
|
(155)
|
(160)
|
(162)
|
(159)
|
(161)
|
(173)
|
(173)
|
(181)
|
(185)
|
(179)
|
(184)
|
(184)
|
(184)
|
(192)
|
(202)
|
(201)
|
(204)
|
(195)
|
(191)
|
(190)
|
(223)
|
(230)
|
(195)
|
(240)
|
(258)
|
(302)
|
(247)
|
(323)
|
(381)
|
(361)
|
(286)
|
|
Selling, General & Administrative |
(112)
|
(112)
|
(113)
|
(117)
|
(120)
|
(127)
|
(129)
|
(129)
|
(134)
|
(137)
|
(144)
|
(148)
|
(155)
|
(153)
|
(157)
|
(170)
|
(166)
|
(173)
|
(175)
|
(167)
|
(170)
|
(169)
|
(169)
|
(176)
|
(183)
|
(179)
|
(179)
|
(170)
|
(165)
|
(164)
|
(191)
|
(198)
|
(170)
|
(209)
|
(228)
|
(269)
|
(217)
|
(283)
|
(332)
|
(312)
|
(247)
|
|
Depreciation & Amortization |
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(11)
|
(11)
|
(12)
|
(12)
|
(12)
|
(12)
|
(7)
|
(8)
|
(6)
|
(5)
|
(7)
|
(8)
|
(10)
|
(12)
|
(14)
|
(15)
|
(15)
|
(16)
|
(19)
|
(22)
|
(25)
|
(26)
|
(26)
|
(26)
|
(32)
|
(31)
|
(25)
|
(31)
|
(30)
|
(33)
|
(30)
|
(40)
|
(49)
|
(49)
|
(40)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
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 |
196
N/A
|
200
+2%
|
206
+3%
|
210
+2%
|
216
+3%
|
215
-1%
|
218
+1%
|
224
+3%
|
225
+0%
|
227
+1%
|
229
+1%
|
233
+2%
|
187
-20%
|
190
+2%
|
211
+11%
|
225
+7%
|
289
+28%
|
290
+0%
|
313
+8%
|
331
+6%
|
323
-2%
|
332
+3%
|
330
-1%
|
321
-3%
|
334
+4%
|
324
-3%
|
226
-30%
|
179
-21%
|
137
-24%
|
134
-2%
|
288
+115%
|
392
+36%
|
429
+9%
|
529
+23%
|
619
+17%
|
569
-8%
|
479
-16%
|
567
+18%
|
536
-6%
|
573
+7%
|
475
-17%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(39)
|
(39)
|
(39)
|
(40)
|
(40)
|
(42)
|
(42)
|
(42)
|
(42)
|
(44)
|
(42)
|
(41)
|
(40)
|
(40)
|
(41)
|
(42)
|
(44)
|
(47)
|
(46)
|
(46)
|
(44)
|
(39)
|
(39)
|
(46)
|
(46)
|
(47)
|
(52)
|
(48)
|
(57)
|
(62)
|
(74)
|
(68)
|
(58)
|
(68)
|
(61)
|
(60)
|
(35)
|
(47)
|
(54)
|
(60)
|
(53)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(15)
|
(19)
|
(19)
|
(22)
|
(12)
|
(9)
|
(29)
|
(31)
|
(31)
|
(29)
|
(9)
|
(0)
|
(0)
|
3
|
39
|
(1)
|
(11)
|
(34)
|
(81)
|
(96)
|
|
Total Other Income |
2
|
1
|
2
|
1
|
(0)
|
0
|
1
|
(0)
|
1
|
0
|
(1)
|
2
|
2
|
2
|
3
|
3
|
3
|
2
|
2
|
2
|
(1)
|
1
|
1
|
0
|
5
|
(2)
|
1
|
3
|
4
|
10
|
9
|
7
|
5
|
3
|
(7)
|
(9)
|
(7)
|
(5)
|
6
|
7
|
11
|
|
Pre-Tax Income |
159
N/A
|
163
+2%
|
168
+4%
|
170
+1%
|
174
+2%
|
173
0%
|
176
+2%
|
182
+4%
|
184
+1%
|
183
0%
|
186
+1%
|
194
+4%
|
148
-24%
|
152
+3%
|
173
+14%
|
186
+8%
|
249
+34%
|
245
-2%
|
269
+10%
|
288
+7%
|
273
-5%
|
279
+2%
|
273
-2%
|
257
-6%
|
270
+5%
|
264
-2%
|
167
-37%
|
105
-37%
|
53
-50%
|
51
-3%
|
195
+280%
|
322
+65%
|
377
+17%
|
464
+23%
|
554
+19%
|
539
-3%
|
437
-19%
|
504
+15%
|
454
-10%
|
439
-3%
|
337
-23%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(45)
|
(48)
|
(50)
|
(51)
|
(52)
|
(52)
|
(54)
|
(58)
|
(56)
|
(56)
|
(55)
|
(57)
|
(41)
|
(42)
|
(51)
|
(55)
|
(87)
|
(82)
|
(77)
|
(73)
|
(57)
|
(58)
|
(58)
|
(45)
|
(47)
|
(16)
|
5
|
5
|
22
|
(9)
|
(42)
|
(67)
|
(88)
|
(108)
|
(132)
|
(131)
|
(105)
|
(119)
|
(106)
|
(101)
|
(78)
|
|
Income from Continuing Operations |
113
|
115
|
119
|
120
|
122
|
122
|
122
|
124
|
128
|
128
|
131
|
137
|
107
|
110
|
122
|
131
|
162
|
163
|
192
|
215
|
216
|
221
|
216
|
212
|
223
|
248
|
172
|
110
|
75
|
42
|
153
|
255
|
289
|
356
|
422
|
408
|
332
|
385
|
349
|
338
|
259
|
|
Net Income (Common) |
113
N/A
|
116
+3%
|
120
+3%
|
120
+1%
|
122
+2%
|
120
-1%
|
121
+1%
|
123
+2%
|
127
+3%
|
127
0%
|
130
+2%
|
136
+5%
|
106
-22%
|
109
+3%
|
121
+11%
|
130
+8%
|
122
-7%
|
122
+1%
|
151
+24%
|
174
+15%
|
215
+24%
|
220
+2%
|
215
-2%
|
211
-2%
|
222
+5%
|
247
+11%
|
170
-31%
|
109
-36%
|
75
-31%
|
42
-44%
|
152
+262%
|
254
+67%
|
288
+13%
|
355
+23%
|
420
+18%
|
406
-3%
|
330
-19%
|
383
+16%
|
347
-9%
|
336
-3%
|
257
-23%
|
|
EPS (Diluted) |
1.93
N/A
|
1.99
+3%
|
2.04
+3%
|
2.04
N/A
|
2.09
+2%
|
2.07
-1%
|
2.1
+1%
|
2.15
+2%
|
2.21
+3%
|
2.24
+1%
|
2.3
+3%
|
2.42
+5%
|
1.89
-22%
|
1.95
+3%
|
2.15
+10%
|
2.32
+8%
|
2.15
-7%
|
2.14
0%
|
2.66
+24%
|
3.08
+16%
|
3.8
+23%
|
3.95
+4%
|
3.84
-3%
|
3.79
-1%
|
3.98
+5%
|
4.43
+11%
|
3.09
-30%
|
1.96
-37%
|
1.35
-31%
|
0.76
-44%
|
2.73
+259%
|
4.55
+67%
|
5.15
+13%
|
6.34
+23%
|
7.56
+19%
|
7.35
-3%
|
5.99
-19%
|
7.48
+25%
|
6.83
-9%
|
6.65
-3%
|
5.07
-24%
|