PZZA
Papa John's International Inc.
$48.30
-$2.51(-4.94%)
67
Overall
80
Value
75
Tech
47
Quality
Market Cap
$1.70B
Volume
815.26K
52W Range
$30.16 - $60.75
Target Price
$51.36
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 | $1.6B | $1.7B | $1.8B | $1.7B | $1.6B | $1.8B | $2.1B | $2.1B | $2.1B | $2.1B | ||
| Total Revenue | $1.6B | $1.7B | $1.8B | $1.7B | $1.6B | $1.8B | $2.1B | $2.1B | $2.1B | $2.1B | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | -- | -- | $-1.6B | $-1.6B | $-1.6B | $1.5B | $1.6B | $1.7B | $1.6B | $1.6B | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $1.6B | $1.7B | $1.8B | $1.7B | $1.6B | $344.2M | $429.3M | $390.5M | $513.2M | $416.6M | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $203.9M | $205.2M | $195.0M | $239.9M | $266.0M | $253.9M | $261.1M | $233.2M | $366.0M | $354.9M | ||
| Research & Development | -- | -- | $423.0K | -- | -- | -- | -- | -- | -- | -- | ||
| Selling, General & Administrative | $163.6M | $164.2M | $150.9M | $193.5M | $223.5M | $204.2M | $212.3M | $217.5M | $366.0M | $354.9M | ||
| Selling & Marketing Expenses | $-67.2M | $-70.9M | $-72.3M | $-60.8M | $54.3M | $56.7M | $61.7M | $55.2M | $158.0M | $164.3M | ||
| General & Administrative Expenses | $163.6M | $164.2M | $150.9M | $193.5M | $223.5M | $204.2M | $212.3M | $217.5M | $208.1M | $190.5M | ||
| Promotion & Advertising | -- | -- | -- | -- | -- | -- | -- | -- | $158.0M | $164.3M | ||
| Salaries & Wages | $-9.4M | $-10.1M | $-10.4M | $-9.9M | $-4.7M | -- | -- | -- | -- | -- | ||
| Depreciation & Amortization | $40.3M | $41.0M | $43.7M | $46.4M | $47.3M | $49.7M | $48.8M | $52.0M | $64.1M | $69.4M | ||
| Depreciation & Amortization | $40.3M | $41.0M | $43.7M | $46.4M | $47.3M | $49.7M | $48.8M | $52.0M | $64.1M | -- | ||
| Amortization | -- | $-2.5M | -- | $-5.4M | $-935.0K | $84.0M | $85.6M | $-4.2M | $8.5M | $8.4M | ||
| Other Operating Expenses | $-529.0K | $-126.0K | $-134.0K | $-6.8M | $44.9M | $43.0M | $47.8M | -- | -- | -- | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $1.4B | $1.5B | $1.6B | $1.4B | $24.5M | $90.3M | $168.2M | $109.0M | $147.1M | $156.7M | ||
| EBITDA | $1.5B | $1.6B | $1.6B | $55.3M | $1.4B | $142.1M | $217.1M | $161.1M | $167.8M | $183.5M | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $5.7M | $7.4M | $11.3M | $25.7M | $20.6M | $17.0M | $17.3M | $25.3M | $43.5M | -- | ||
| Interest Income Operating | $731.0K | $684.0K | $579.0K | $750.0K | $800.0K | $2.1M | $1.9M | -- | -- | -- | ||
| Intinc | $794.0K | $785.0K | $-10.7M | $817.0K | $1.1M | $2.1M | $-17.3M | $-25.3M | $-43.5M | $-42.6M | ||
| Net Non-Operating Interest Income/Expense | $-4.9M | $-6.6M | $-10.7M | $-24.9M | $-19.5M | $-14.9M | $-17.3M | $-25.3M | $-43.5M | $-42.6M | ||
| Gain on Sale of Securities | -- | $11.6M | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Other Income/Expense | $-900.0K | $-12.9M | $-896.0K | $-16.7M | $-34.1M | -- | -- | $-48.3M | $-34.5M | $-36.9M | ||
| Other Special Charges | $900.0K | -- | -- | $16.3M | $34.0M | -- | -- | -- | -- | -- | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | $325.0K | -- | -- | -- | -- | $6.9M | $13.1M | -- | -- | -- | ||
| Special Income Charges | $-12.6M | $11.1M | $-1.7M | $-289.0K | $4.7M | $-6.9M | $-13.1M | $-12.1M | $-2.8M | $-27.3M | ||
| Impairment of Capital Assets | -- | $-10.2M | $1.7M | $289.0K | $-4.7M | -- | -- | $12.1M | -- | -- | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $1.4B | $1.5B | $1.6B | $8.9M | $1.3B | $92.4M | $168.2M | $109.0M | $103.7M | $114.1M | ||
| Pre-Tax Income | $1.4B | $1.5B | $1.6B | $6.7M | $1.3B | $1.5B | $1.8B | $83.8M | $103.7M | $114.1M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $37.2M | $49.7M | $33.8M | $2.6M | $-611.0K | $14.7M | $26.0M | $14.4M | $20.9M | $29.9M | ||
| NET INCOME | ||||||||||||
| Net Income | $1.4B | $1.5B | $1.5B | $1.4B | $4.9M | $57.9M | $120.0M | $67.8M | $82.1M | $83.5M | ||
| Net Income (Continuing Operations) | $1.4B | $1.5B | $1.5B | $1.4B | $4.9M | $57.9M | $120.0M | $69.3M | $82.8M | $84.2M | ||
| Net Income (Discontinued Operations) | $1.4B | $1.5B | $1.5B | $1.4B | $4.9M | $57.9M | $120.0M | $67.8M | $82.1M | $83.5M | ||
| Net Income (Common Stockholders) | $1.4B | $1.5B | $1.5B | $1.4B | $-7.6M | $41.7M | $4.1M | $67.4M | $82.1M | $83.3M | ||
| Normalized Income | -- | -- | -- | -- | -- | $1.2B | -- | -- | -- | -- | ||
| TOTALS | ||||||||||||
| Total Expenses | $203.9M | $205.2M | $-1.4B | $-1.4B | $-1.3B | $253.9M | $261.1M | $1.9B | $2.0B | $2.0B | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $39.5M | $37.3M | $36.1M | $32.1M | $31.6M | $32.4M | $35.0M | $35.5M | $32.9M | $32.7M | ||
| Average Shares Outstanding (Diluted) | $40.0M | $37.6M | $36.5M | $32.3M | $31.6M | $32.7M | $35.3M | $35.7M | $33.2M | $32.8M | ||
| Shares Outstanding | $75.5M | $73.5M | $67.1M | $63.3M | $64.6M | $32.9M | $36.0M | $34.7M | $32.8M | $32.7M | ||
| Basic EPS | $1.91 | $2.76 | $2.86 | $0.08 | $-0.24 | $1.29 | $0.12 | $1.9 | $2.49 | $2.55 | ||
| Basic EPS (Continuing Operations) | -- | -- | -- | -- | $-0.24 | $1.29 | $0.12 | $1.9 | $2.49 | $2.55 | ||
| Diluted EPS | $1.89 | $2.74 | $2.83 | $0.08 | $-0.24 | $1.28 | $0.12 | $1.89 | $2.48 | $2.54 | ||
| Diluted EPS (Continuing Operations) | -- | -- | -- | -- | $-0.24 | $1.28 | $0.12 | $1.89 | $2.48 | $2.54 | ||
| Dividend Per Share | $0.63 | $0.75 | $0.85 | $0.90 | $0.90 | $0.90 | $1.15 | $1.54 | $1.76 | $1.84 | ||
| OTHER METRICS | ||||||||||||
| Accretion On Preferred Stock | -- | -- | -- | -- | -- | -- | $109.9M | -- | -- | -- | ||
| Accrued Preferred Stock Dividends | -- | -- | -- | -- | $12.5M | $14.1M | $6.1M | $306.0K | -- | $166.0K | ||
| Acquired In Process Rn D | $-325.0K | $-420.0K | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Development Expense | -- | -- | $423.0K | -- | -- | -- | -- | -- | -- | -- | ||
| Fees | -- | -- | -- | -- | -- | $-2.1M | -- | -- | -- | -- | ||
| Gain On Sale Of P P E | -- | -- | $-2.5M | $-2.2M | -- | -- | -- | -- | -- | -- | ||
| Insurance And Claims | -- | $420.0K | -- | -- | -- | $2.1M | -- | -- | -- | -- | ||
| Interest Expense Operating | $-5.3M | $-7.1M | $-10.8M | $-23.5M | $-18.1M | $-15.8M | $-13.4M | -- | -- | -- | ||
| Marketing Expense | $-67.2M | $-70.9M | $-72.3M | $-60.8M | $54.3M | $56.7M | $61.7M | -- | -- | -- | ||
| Minority Interests | $-6.2M | $-5.7M | $-2.8M | $-1.6M | $-791.0K | $-2.7M | $-4.9M | $-1.6M | $-701.0K | $-711.0K | ||
| Non Recurring Operation Expense | $12.3M | $-898.0K | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Other Gand A | $163.6M | $164.2M | $150.9M | $193.5M | $223.5M | $204.2M | $212.3M | $217.5M | $208.1M | $190.5M | ||
| Other Impairment Of Capital Assets | -- | $-1.4M | $-1.7M | -- | -- | -- | -- | -- | -- | -- | ||
| Other Write Down | -- | -- | -- | -- | -- | -- | -- | $104.0K | -- | -- | ||
| Other Write Off | -- | -- | $-1.7M | $-393.0K | $-77.0K | -- | -- | -- | -- | -- | ||
| Otherunder Preferred Stock Dividend | -- | -- | -- | -- | $12.5M | $14.1M | $115.9M | $306.0K | -- | $166.0K | ||
| Preferred Stock Dividends | -- | -- | -- | -- | $12.5M | $14.1M | $115.9M | $306.0K | -- | $166.0K | ||
| Rent And Landing Fees | $163.6M | $163.8M | $150.9M | $193.5M | $223.5M | -- | -- | -- | -- | -- | ||
| Write Down | -- | $-1.4M | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Restruct | $325.0K | -- | -- | -- | -- | $6.9M | $13.1M | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | PZZA | $48.30 | -4.9% | 815.26K |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |
Get Papa John's International Inc. Data in Excel
Stream real-time data directly to your spreadsheets
BUY NOW