Dolby Laboratories Inc
NYSE:DLB
Income Statement
Earnings Waterfall
Dolby Laboratories Inc
Revenue
|
1.3B
USD
|
Cost of Revenue
|
-150.3m
USD
|
Gross Profit
|
1.1B
USD
|
Operating Expenses
|
-889m
USD
|
Operating Income
|
241.2m
USD
|
Other Expenses
|
-52.9m
USD
|
Net Income
|
188.3m
USD
|
Income Statement
Dolby Laboratories Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Jan-2016 | Apr-2016 | Jul-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 | Apr-2022 | Jul-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
904
N/A
|
934
+3%
|
950
+2%
|
960
+1%
|
963
+0%
|
957
-1%
|
965
+1%
|
971
+1%
|
977
+1%
|
980
+0%
|
1 025
+5%
|
1 026
+0%
|
1 051
+2%
|
1 044
-1%
|
1 073
+3%
|
1 080
+1%
|
1 114
+3%
|
1 146
+3%
|
1 055
-8%
|
1 055
0%
|
1 058
+0%
|
1 096
+4%
|
1 184
+8%
|
1 242
+5%
|
1 231
-1%
|
1 245
+1%
|
1 189
-4%
|
1 162
-2%
|
1 260
+8%
|
1 228
-3%
|
1 268
+3%
|
1 281
+1%
|
1 243
-3%
|
1 258
+1%
|
1 261
+0%
|
1 254
-1%
|
1 237
-1%
|
1 279
+3%
|
1 287
+1%
|
1 300
+1%
|
1 280
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(93)
|
(87)
|
(81)
|
(70)
|
(68)
|
(76)
|
(82)
|
(95)
|
(105)
|
(105)
|
(104)
|
(109)
|
(109)
|
(112)
|
(119)
|
(119)
|
(120)
|
(124)
|
(126)
|
(128)
|
(135)
|
(141)
|
(146)
|
(161)
|
(160)
|
(160)
|
(150)
|
(147)
|
(145)
|
(140)
|
(142)
|
(130)
|
(127)
|
(131)
|
(135)
|
(141)
|
(143)
|
(149)
|
(154)
|
(153)
|
(150)
|
|
Gross Profit |
812
N/A
|
847
+4%
|
869
+3%
|
890
+2%
|
895
+1%
|
881
-2%
|
883
+0%
|
876
-1%
|
872
0%
|
875
+0%
|
921
+5%
|
917
0%
|
942
+3%
|
933
-1%
|
953
+2%
|
962
+1%
|
994
+3%
|
1 022
+3%
|
929
-9%
|
927
0%
|
922
-1%
|
955
+4%
|
1 037
+9%
|
1 081
+4%
|
1 072
-1%
|
1 085
+1%
|
1 040
-4%
|
1 015
-2%
|
1 115
+10%
|
1 088
-2%
|
1 126
+4%
|
1 151
+2%
|
1 116
-3%
|
1 127
+1%
|
1 126
0%
|
1 112
-1%
|
1 094
-2%
|
1 130
+3%
|
1 133
+0%
|
1 147
+1%
|
1 130
-1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(565)
|
(579)
|
(594)
|
(614)
|
(629)
|
(641)
|
(648)
|
(663)
|
(673)
|
(671)
|
(681)
|
(684)
|
(683)
|
(693)
|
(699)
|
(702)
|
(706)
|
(713)
|
(724)
|
(744)
|
(764)
|
(779)
|
(789)
|
(787)
|
(797)
|
(808)
|
(791)
|
(795)
|
(783)
|
(777)
|
(795)
|
(811)
|
(846)
|
(893)
|
(901)
|
(895)
|
(873)
|
(849)
|
(866)
|
(884)
|
(889)
|
|
Selling, General & Administrative |
(394)
|
(405)
|
(416)
|
(431)
|
(441)
|
(442)
|
(450)
|
(461)
|
(467)
|
(470)
|
(470)
|
(464)
|
(458)
|
(463)
|
(464)
|
(468)
|
(474)
|
(480)
|
(490)
|
(507)
|
(525)
|
(541)
|
(550)
|
(549)
|
(561)
|
(570)
|
(554)
|
(556)
|
(538)
|
(526)
|
(541)
|
(557)
|
(587)
|
(632)
|
(639)
|
(634)
|
(617)
|
(591)
|
(603)
|
(613)
|
(615)
|
|
Research & Development |
(171)
|
(174)
|
(178)
|
(183)
|
(187)
|
(199)
|
(198)
|
(201)
|
(206)
|
(202)
|
(211)
|
(220)
|
(224)
|
(230)
|
(235)
|
(233)
|
(232)
|
(233)
|
(234)
|
(237)
|
(239)
|
(238)
|
(238)
|
(238)
|
(237)
|
(238)
|
(238)
|
(239)
|
(245)
|
(251)
|
(253)
|
(254)
|
(259)
|
(260)
|
(261)
|
(261)
|
(257)
|
(258)
|
(263)
|
(272)
|
(274)
|
|
Operating Income |
247
N/A
|
268
+8%
|
275
+3%
|
276
+0%
|
267
-3%
|
240
-10%
|
235
-2%
|
213
-9%
|
199
-7%
|
204
+3%
|
240
+18%
|
233
-3%
|
259
+11%
|
240
-7%
|
254
+6%
|
260
+2%
|
288
+11%
|
309
+7%
|
205
-34%
|
183
-11%
|
158
-14%
|
177
+12%
|
249
+41%
|
294
+18%
|
274
-7%
|
277
+1%
|
248
-10%
|
221
-11%
|
332
+51%
|
311
-7%
|
331
+7%
|
341
+3%
|
270
-21%
|
235
-13%
|
225
-4%
|
217
-4%
|
221
+2%
|
281
+27%
|
267
-5%
|
263
-2%
|
241
-8%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
2
|
3
|
3
|
4
|
4
|
4
|
5
|
4
|
5
|
5
|
5
|
6
|
6
|
7
|
8
|
9
|
11
|
13
|
16
|
18
|
20
|
24
|
25
|
25
|
25
|
22
|
18
|
11
|
9
|
5
|
3
|
2
|
3
|
3
|
4
|
5
|
10
|
16
|
22
|
29
|
32
|
|
Non-Reccuring Items |
(9)
|
(9)
|
(3)
|
(2)
|
1
|
1
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
(13)
|
(13)
|
(13)
|
(12)
|
0
|
0
|
0
|
(30)
|
(37)
|
(37)
|
(37)
|
(8)
|
(2)
|
3
|
2
|
3
|
4
|
0
|
(5)
|
(5)
|
(11)
|
(11)
|
(5)
|
(21)
|
(47)
|
(53)
|
|
Total Other Income |
2
|
(1)
|
(1)
|
(1)
|
(2)
|
2
|
2
|
28
|
27
|
27
|
26
|
(2)
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(4)
|
(5)
|
(5)
|
(4)
|
(4)
|
1
|
1
|
1
|
2
|
4
|
10
|
9
|
10
|
9
|
8
|
6
|
4
|
4
|
4
|
3
|
6
|
4
|
6
|
11
|
|
Pre-Tax Income |
242
N/A
|
260
+7%
|
274
+5%
|
276
+1%
|
270
-2%
|
247
-9%
|
242
-2%
|
246
+1%
|
231
-6%
|
235
+2%
|
269
+15%
|
236
-12%
|
264
+12%
|
247
-7%
|
261
+6%
|
255
-2%
|
284
+11%
|
306
+8%
|
204
-33%
|
196
-3%
|
174
-11%
|
196
+13%
|
244
+24%
|
282
+16%
|
263
-7%
|
263
+0%
|
262
-1%
|
240
-8%
|
352
+47%
|
327
-7%
|
346
+6%
|
355
+2%
|
279
-21%
|
237
-15%
|
227
-4%
|
215
-5%
|
224
+4%
|
298
+33%
|
272
-9%
|
250
-8%
|
231
-8%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(58)
|
(62)
|
(66)
|
(67)
|
(64)
|
(59)
|
(60)
|
(63)
|
(59)
|
(54)
|
(60)
|
(50)
|
(55)
|
(54)
|
(56)
|
(48)
|
(184)
|
(191)
|
(161)
|
(33)
|
141
|
127
|
116
|
75
|
45
|
60
|
89
|
(8)
|
(27)
|
(13)
|
(45)
|
(37)
|
(24)
|
(22)
|
(27)
|
(31)
|
(40)
|
(55)
|
(53)
|
(48)
|
(41)
|
|
Income from Continuing Operations |
184
|
198
|
208
|
209
|
205
|
187
|
183
|
183
|
172
|
181
|
209
|
186
|
209
|
192
|
205
|
207
|
100
|
115
|
42
|
164
|
315
|
324
|
360
|
358
|
308
|
323
|
351
|
232
|
326
|
313
|
301
|
318
|
255
|
215
|
200
|
184
|
183
|
243
|
220
|
202
|
190
|
|
Income to Minority Interest |
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(8)
|
(8)
|
(8)
|
(8)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(2)
|
|
Net Income (Common) |
182
N/A
|
196
+8%
|
206
+5%
|
206
+0%
|
203
-2%
|
185
-9%
|
181
-2%
|
181
+0%
|
171
-6%
|
180
+5%
|
209
+16%
|
186
-11%
|
208
+12%
|
192
-8%
|
204
+6%
|
207
+1%
|
100
-52%
|
114
+15%
|
42
-64%
|
42
+0%
|
193
+363%
|
201
+4%
|
238
+18%
|
255
+7%
|
206
-19%
|
221
+7%
|
249
+13%
|
231
-7%
|
318
+37%
|
306
-4%
|
293
-4%
|
310
+6%
|
255
-18%
|
216
-15%
|
201
-7%
|
184
-8%
|
184
0%
|
243
+32%
|
219
-10%
|
201
-8%
|
188
-6%
|
|
EPS (Diluted) |
1.77
N/A
|
1.9
+7%
|
1.99
+5%
|
1.99
N/A
|
1.95
-2%
|
1.78
-9%
|
1.74
-2%
|
1.75
+1%
|
1.67
-5%
|
1.77
+6%
|
2.03
+15%
|
1.81
-11%
|
2.02
+12%
|
1.85
-8%
|
1.96
+6%
|
2
+2%
|
0.96
-52%
|
1.08
+13%
|
0.38
-65%
|
0.38
N/A
|
1.82
+379%
|
1.92
+5%
|
2.29
+19%
|
2.43
+6%
|
1.99
-18%
|
2.14
+8%
|
2.43
+14%
|
2.25
-7%
|
3.05
+36%
|
2.92
-4%
|
2.81
-4%
|
2.97
+6%
|
2.44
-18%
|
2.09
-14%
|
1.97
-6%
|
1.81
-8%
|
1.89
+4%
|
2.49
+32%
|
2.25
-10%
|
2.05
-9%
|
1.93
-6%
|