Domino's Pizza Inc
NYSE:DPZ
Income Statement
Earnings Waterfall
Domino's Pizza Inc
Revenue
|
4.5B
USD
|
Cost of Revenue
|
-2.8B
USD
|
Gross Profit
|
1.7B
USD
|
Operating Expenses
|
-907.7m
USD
|
Operating Income
|
819.7m
USD
|
Other Expenses
|
-300.6m
USD
|
Net Income
|
519.1m
USD
|
Income Statement
Domino's Pizza Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Jan-2016 | Mar-2016 | Jun-2016 | Sep-2016 | Jan-2017 | 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 | Jan-2021 | Mar-2021 | Jun-2021 | Sep-2021 | Jan-2022 | Mar-2022 | Jun-2022 | Sep-2022 | Jan-2023 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1 802
N/A
|
1 838
+2%
|
1 875
+2%
|
1 917
+2%
|
1 994
+4%
|
2 042
+2%
|
2 080
+2%
|
2 118
+2%
|
2 217
+5%
|
2 254
+2%
|
2 312
+3%
|
2 394
+4%
|
2 473
+3%
|
2 558
+3%
|
2 639
+3%
|
2 716
+3%
|
2 788
+3%
|
2 949
+6%
|
3 100
+5%
|
3 242
+5%
|
3 433
+6%
|
3 483
+1%
|
3 516
+1%
|
3 551
+1%
|
3 619
+2%
|
3 656
+1%
|
3 764
+3%
|
3 911
+4%
|
4 117
+5%
|
4 228
+3%
|
4 340
+3%
|
4 371
+1%
|
4 357
0%
|
4 385
+1%
|
4 418
+1%
|
4 488
+2%
|
4 537
+1%
|
4 550
+0%
|
4 510
-1%
|
4 469
-1%
|
4 479
+0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 253)
|
(1 282)
|
(1 310)
|
(1 340)
|
(1 399)
|
(1 427)
|
(1 447)
|
(1 477)
|
(1 533)
|
(1 560)
|
(1 600)
|
(1 650)
|
(1 705)
|
(1 763)
|
(1 824)
|
(1 876)
|
(1 922)
|
(1 977)
|
(2 027)
|
(2 073)
|
(2 130)
|
(2 158)
|
(2 168)
|
(2 181)
|
(2 216)
|
(2 236)
|
(2 304)
|
(2 405)
|
(2 523)
|
(2 585)
|
(2 646)
|
(2 653)
|
(2 669)
|
(2 717)
|
(2 771)
|
(2 845)
|
(2 889)
|
(2 885)
|
(2 826)
|
(2 768)
|
(2 752)
|
|
Gross Profit |
549
N/A
|
556
+1%
|
565
+2%
|
578
+2%
|
595
+3%
|
615
+3%
|
633
+3%
|
641
+1%
|
683
+7%
|
693
+1%
|
712
+3%
|
744
+4%
|
768
+3%
|
794
+3%
|
815
+3%
|
840
+3%
|
866
+3%
|
972
+12%
|
1 073
+10%
|
1 170
+9%
|
1 303
+11%
|
1 325
+2%
|
1 348
+2%
|
1 369
+2%
|
1 402
+2%
|
1 420
+1%
|
1 461
+3%
|
1 507
+3%
|
1 594
+6%
|
1 643
+3%
|
1 694
+3%
|
1 717
+1%
|
1 688
-2%
|
1 668
-1%
|
1 646
-1%
|
1 643
0%
|
1 649
+0%
|
1 666
+1%
|
1 684
+1%
|
1 700
+1%
|
1 727
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(235)
|
(234)
|
(235)
|
(238)
|
(249)
|
(259)
|
(267)
|
(271)
|
(278)
|
(283)
|
(291)
|
(303)
|
(314)
|
(323)
|
(335)
|
(343)
|
(345)
|
(433)
|
(521)
|
(602)
|
(731)
|
(743)
|
(754)
|
(764)
|
(773)
|
(779)
|
(794)
|
(821)
|
(869)
|
(887)
|
(910)
|
(916)
|
(908)
|
(909)
|
(901)
|
(901)
|
(881)
|
(885)
|
(886)
|
(889)
|
(908)
|
|
Selling, General & Administrative |
(235)
|
(234)
|
(235)
|
(238)
|
(249)
|
(259)
|
(267)
|
(271)
|
(278)
|
(283)
|
(291)
|
(303)
|
(314)
|
(323)
|
(335)
|
(343)
|
(345)
|
(433)
|
(521)
|
(602)
|
(731)
|
(743)
|
(754)
|
(764)
|
(773)
|
(779)
|
(794)
|
(821)
|
(869)
|
(887)
|
(910)
|
(916)
|
(908)
|
(909)
|
(901)
|
(901)
|
(902)
|
(906)
|
(907)
|
(910)
|
(908)
|
|
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
|
21
|
21
|
21
|
21
|
0
|
|
Operating Income |
314
N/A
|
322
+3%
|
330
+2%
|
340
+3%
|
345
+2%
|
355
+3%
|
366
+3%
|
370
+1%
|
405
+10%
|
410
+1%
|
421
+3%
|
442
+5%
|
454
+3%
|
471
+4%
|
481
+2%
|
497
+3%
|
521
+5%
|
539
+3%
|
552
+2%
|
567
+3%
|
572
+1%
|
582
+2%
|
594
+2%
|
605
+2%
|
629
+4%
|
642
+2%
|
666
+4%
|
686
+3%
|
726
+6%
|
756
+4%
|
784
+4%
|
802
+2%
|
780
-3%
|
758
-3%
|
746
-2%
|
742
-1%
|
768
+4%
|
781
+2%
|
798
+2%
|
811
+2%
|
820
+1%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(89)
|
(88)
|
(88)
|
(87)
|
(87)
|
(87)
|
(86)
|
(86)
|
(99)
|
(105)
|
(111)
|
(116)
|
(109)
|
(109)
|
(108)
|
(116)
|
(121)
|
(125)
|
(136)
|
(137)
|
(143)
|
(148)
|
(146)
|
(145)
|
(147)
|
(151)
|
(157)
|
(163)
|
(171)
|
(171)
|
(178)
|
(185)
|
(191)
|
(199)
|
(198)
|
(197)
|
(195)
|
(192)
|
(205)
|
(174)
|
(167)
|
|
Non-Reccuring Items |
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)
|
|
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
|
3
|
3
|
3
|
37
|
34
|
34
|
34
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
225
N/A
|
234
+4%
|
242
+3%
|
253
+4%
|
259
+2%
|
269
+4%
|
281
+4%
|
284
+1%
|
306
+8%
|
305
0%
|
310
+2%
|
325
+5%
|
345
+6%
|
362
+5%
|
372
+3%
|
381
+2%
|
400
+5%
|
413
+3%
|
416
+1%
|
431
+4%
|
429
0%
|
434
+1%
|
449
+3%
|
460
+2%
|
483
+5%
|
491
+2%
|
509
+4%
|
523
+3%
|
555
+6%
|
587
+6%
|
608
+4%
|
619
+2%
|
626
+1%
|
594
-5%
|
582
-2%
|
579
-1%
|
573
-1%
|
588
+3%
|
593
+1%
|
637
+7%
|
652
+2%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(82)
|
(85)
|
(88)
|
(94)
|
(96)
|
(101)
|
(105)
|
(106)
|
(113)
|
(113)
|
(115)
|
(121)
|
(130)
|
(131)
|
(124)
|
(124)
|
(122)
|
(109)
|
(100)
|
(87)
|
(67)
|
(68)
|
(68)
|
(77)
|
(82)
|
(61)
|
(53)
|
(54)
|
(64)
|
(100)
|
(123)
|
(112)
|
(115)
|
(110)
|
(113)
|
(130)
|
(121)
|
(122)
|
(120)
|
(117)
|
(133)
|
|
Income from Continuing Operations |
143
|
149
|
154
|
159
|
163
|
168
|
176
|
178
|
193
|
192
|
195
|
205
|
215
|
232
|
248
|
257
|
278
|
304
|
316
|
344
|
362
|
366
|
381
|
383
|
401
|
430
|
456
|
469
|
491
|
487
|
485
|
507
|
510
|
484
|
470
|
450
|
452
|
466
|
473
|
520
|
519
|
|
Net Income (Common) |
143
N/A
|
149
+4%
|
154
+3%
|
159
+3%
|
163
+2%
|
168
+4%
|
176
+4%
|
178
+1%
|
193
+8%
|
192
0%
|
195
+2%
|
205
+5%
|
215
+5%
|
232
+8%
|
248
+7%
|
257
+4%
|
278
+8%
|
304
+9%
|
316
+4%
|
344
+9%
|
362
+5%
|
366
+1%
|
381
+4%
|
383
+1%
|
401
+5%
|
430
+7%
|
456
+6%
|
469
+3%
|
491
+5%
|
487
-1%
|
485
0%
|
507
+4%
|
510
+1%
|
484
-5%
|
470
-3%
|
450
-4%
|
452
+1%
|
466
+3%
|
473
+1%
|
520
+10%
|
519
0%
|
|
EPS (Diluted) |
2.49
N/A
|
2.59
+4%
|
2.69
+4%
|
2.81
+4%
|
2.86
+2%
|
2.96
+3%
|
3.1
+5%
|
3.17
+2%
|
3.47
+9%
|
3.74
+8%
|
3.87
+3%
|
4.15
+7%
|
4.3
+4%
|
4.66
+8%
|
4.98
+7%
|
5.39
+8%
|
5.83
+8%
|
6.85
+17%
|
7.24
+6%
|
7.97
+10%
|
8.35
+5%
|
8.66
+4%
|
9.01
+4%
|
9.11
+1%
|
9.56
+5%
|
10.84
+13%
|
11.47
+6%
|
11.77
+3%
|
12.39
+5%
|
12.43
+0%
|
12.73
+2%
|
13.64
+7%
|
13.54
-1%
|
13.27
-2%
|
12.93
-3%
|
12.46
-4%
|
12.53
+1%
|
13.05
+4%
|
13.32
+2%
|
14.71
+10%
|
14.66
0%
|