DPZ
Domino's Pizza Inc
$428.71
-$1.37(-0.32%)
58
Overall
80
Value
41
Tech
55
Quality
Market Cap
$14.55B
Volume
1.49M
52W Range
$397.12 - $500.55
Target Price
$511.66
Order:
Income Statement
| Metric | Trend | Chart | 2015 Dec | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $2.2B | $2.5B | $2.8B | $3.4B | $3.6B | $4.1B | $4.4B | $4.5B | $4.5B | $4.7B | ||
| Total Revenue | $2.2B | $2.5B | $2.8B | $3.4B | $3.6B | $4.1B | $4.4B | $4.5B | $4.5B | $4.7B | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $1.5B | $1.7B | $1.9B | $2.1B | $2.2B | $2.5B | $2.7B | $2.9B | $2.8B | $2.9B | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $683.1M | $767.7M | $866.0M | $1.3B | $1.4B | $1.6B | $1.7B | $1.6B | $1.7B | $1.8B | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $277.7M | $313.6M | $344.8M | $731.0M | $773.1M | $868.9M | $907.8M | $901.9M | $907.7M | $969.3M | ||
| Selling, General & Administrative | $277.7M | $313.6M | $344.8M | $731.0M | $773.1M | $868.9M | $907.8M | $901.9M | $907.7M | $969.3M | ||
| Selling & Marketing Expenses | $32.0M | $34.5M | $39.8M | $358.5M | $390.8M | $462.2M | $479.5M | $485.3M | $473.2M | $509.9M | ||
| General & Administrative Expenses | $277.7M | $313.6M | $344.8M | $372.5M | $382.3M | $406.6M | $428.3M | $416.5M | $434.6M | $459.5M | ||
| Promotion & Advertising | $32.0M | $34.5M | $39.8M | $358.5M | $390.8M | $462.2M | $479.5M | $485.3M | $473.2M | $509.9M | ||
| Salaries & Wages | $17.6M | $18.6M | $-5.2M | $-4.0M | $-3.8M | $-3.6M | $-4.3M | $28.7M | $37.5M | $43.3M | ||
| Depreciation & Amortization | $32.4M | $38.1M | $44.4M | $53.7M | $59.9M | $65.0M | $72.9M | $80.3M | $80.6M | $87.7M | ||
| Depreciation & Amortization | $32.4M | $38.1M | $44.4M | $53.7M | $59.9M | $65.0M | $72.9M | $80.3M | $80.6M | $87.7M | ||
| Amortization | $28.5M | $22.5M | $26.4M | $26.7M | $27.5M | $28.5M | $31.8M | $34.1M | $33.7M | $37.5M | ||
| Other Operating Expenses | $-233.0K | $-209.0K | $-224.0K | $-425.0K | $-468.0K | $-494.0K | $-2.6M | -- | -- | -- | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $405.4M | $454.0M | $521.2M | $571.7M | $629.4M | $725.6M | $780.4M | $767.9M | $819.5M | $879.0M | ||
| EBITDA | $450.6M | $499.3M | $578.0M | $636.7M | $698.1M | $792.3M | $897.9M | $857.0M | $935.1M | $1.0B | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $99.5M | $110.1M | $122.5M | $146.3M | $150.8M | $172.2M | $191.8M | $198.3M | $196.5M | $195.9M | ||
| Intinc | $313.0K | $685.0K | $1.5M | $3.3M | $4.0M | $1.7M | $345.0K | $3.2M | $11.7M | $17.0M | ||
| Net Non-Operating Interest Income/Expense | $-99.2M | $-109.4M | $-121.1M | $-143.0M | $-146.8M | $-170.5M | $-191.5M | $-195.1M | $-184.8M | $-178.8M | ||
| Other Income/Expense | $-700.0K | $863.0K | $1.7M | $-665.0K | $7.7M | $-3.3M | $-36.8M | $21.2M | $149.0K | $158.0K | ||
| Other Special Charges | $277.4M | $231.1M | $237.4M | $-5.2M | $-5.7M | $6.2M | $36.8M | -- | $17.7M | $22.1M | ||
| SPECIAL ITEMS | ||||||||||||
| Special Income Charges | -- | -- | $-14.8M | -- | -- | -- | -- | -- | -- | -- | ||
| Impairment of Capital Assets | -- | -- | $14.8M | -- | -- | -- | -- | -- | -- | -- | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $405.8M | $454.7M | $522.7M | $575.0M | $633.5M | $727.3M | $817.5M | $771.1M | $848.9M | $918.1M | ||
| Pre-Tax Income | $306.2M | $344.7M | $400.2M | $428.7M | $482.6M | $555.1M | $625.7M | $572.8M | $652.4M | $722.2M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $113.4M | $130.0M | $122.2M | $66.7M | $81.9M | $63.8M | $115.2M | $120.6M | $133.3M | $138.0M | ||
| NET INCOME | ||||||||||||
| Net Income | $192.8M | $214.7M | $277.9M | $362.0M | $400.7M | $491.3M | $510.5M | $452.3M | $519.1M | $584.2M | ||
| Net Income (Continuing Operations) | $192.8M | $214.7M | $277.9M | $362.0M | $400.7M | $491.3M | $510.5M | $452.3M | $519.1M | $584.2M | ||
| Net Income (Discontinued Operations) | $192.8M | $214.7M | $277.9M | $362.0M | $400.7M | $491.3M | $510.5M | $452.3M | $519.1M | $584.2M | ||
| Net Income (Common Stockholders) | $192.8M | $214.7M | $277.9M | $362.0M | $400.7M | $491.3M | $510.5M | $452.3M | $519.1M | $584.2M | ||
| Normalized Income | $198.3M | -- | -- | -- | $383.3M | -- | -- | -- | -- | -- | ||
| TOTALS | ||||||||||||
| Total Expenses | $1.8B | $2.0B | $2.3B | $2.9B | $3.0B | $3.4B | $3.6B | $3.8B | $3.7B | $3.8B | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $53.8M | $48.6M | $46.0M | $41.9M | $40.8M | $39.0M | $37.2M | $35.7M | $35.1M | $34.7M | ||
| Average Shares Outstanding (Diluted) | $55.5M | $49.9M | $47.7M | $43.3M | $41.9M | $39.6M | $37.7M | $36.1M | $35.4M | $35.0M | ||
| Shares Outstanding | $49.9M | $48.1M | $43.0M | $41.0M | $38.7M | $38.8M | $36.0M | $35.4M | $34.8M | $34.3M | ||
| Basic EPS | $3.58 | $4.41 | $6.05 | $8.65 | $9.83 | $12.61 | $13.72 | $12.66 | $14.8 | $16.83 | ||
| Basic EPS (Continuing Operations) | $3.58 | $4.41 | $6.05 | $8.65 | $9.83 | $12.61 | $13.72 | $12.66 | $14.8 | $16.83 | ||
| Diluted EPS | $3.47 | $4.3 | $5.83 | $8.35 | $9.56 | $12.39 | $13.54 | $12.53 | $14.66 | $16.69 | ||
| Diluted EPS (Continuing Operations) | $3.47 | $4.3 | $5.83 | $8.35 | $9.56 | $12.39 | $13.54 | $12.53 | $14.66 | $16.69 | ||
| Dividend Per Share | $1.24 | $1.52 | $1.84 | $2.2 | $2.6 | $3.12 | $3.76 | $4.4 | $4.84 | $6.04 | ||
| OTHER METRICS | ||||||||||||
| Gain On Sale Of P P E | $700.0K | $-863.0K | $4.0M | $5.9M | $-2.0M | $-2.9M | $-1.2M | $21.2M | $-149.0K | $-158.0K | ||
| Other Gand A | $277.7M | $313.6M | $344.8M | $372.5M | $382.3M | $406.6M | $428.3M | $416.5M | $434.6M | $459.5M | ||
| Other Write Down | -- | -- | $5.7M | $3.4M | -- | -- | -- | -- | -- | -- | ||
| Rent And Landing Fees | $46.1M | $49.9M | $57.9M | $62.5M | -- | -- | -- | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | DPZ | $428.71 | -0.3% | 1.49M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |