image
Dine Brands Global, Inc. DIN
Consumer Cyclical - Restaurants - NYSE - US
Watchlist
$ 20.385
-2.39 %
$ 319 M
Market Cap
4.73
P/E
INCOME STATEMENT
812 M REVENUE
-2.26%
Growth Rates
1Year -2.26%
3Years -3.22%
5Years -2.25%
7Years 1.50%
10Years 2.18%
168 M OPERATING INCOME
-10.62%
Growth Rates
1Year -10.62%
3Years -4.51%
5Years -4.23%
7Years 0.41%
10Years -2.55%
64.9 M NET INCOME
-33.22%
Growth Rates
1Year -33.22%
3Years -12.80%
5Years -9.06%
7Years 11.84%
10Years 5.94%
EFFICIENCY
Earnings Waterfall Dine Brands Global, Inc.
image
Revenue 812 M
Cost Of Revenue 437 M
Gross Profit 375 M
Operating Expenses 375 M
Operating Income 168 M
Other Expenses 103 M
Net Income 64.9 M
900m900m800m800m700m700m600m600m500m500m400m400m300m300m200m200m100m100m00812m(437m)375m(375m)168m(103m)65mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income

Income Statement

Millions
Dec-2024 Dec-2023 Dec-2022 Dec-2021 Dec-2020 Dec-2019 Dec-2018 Dec-2017 Dec-2016 Dec-2015 Dec-2014 Dec-2013 Dec-2012 Dec-2011 Dec-2010 Dec-2009 Dec-2008 Dec-2007 Dec-2006 Dec-2005 Dec-2004 Dec-2003 Dec-2002 Dec-2001 Dec-2000 Dec-1999 Dec-1998 Dec-1997 Dec-1996 Dec-1995 Dec-1994 Dec-1993 Dec-1992 Dec-1991 Dec-1990
REVENUE
Revenue 812.3 831.1 909.4 896.2 689.3 910.2 780.9 731.7 787.6 681.1 655.0 640.5 849.9 1 075.2 1 333.6 1 414.0 1 613.6 484.6 349.6 348.0 359.0 404.8 365.9 324.4 303.2 273.2 256.2 214.5 189.8 164.3 150.0 142.5 99.4 105.3 97.3
GROSS PROFIT
Cost Of Revenue 437.0 434.4 532.0 520.9 440.6 527.4 427.8 393.0 403.4 282.1 279.9 270.8 458.0 667.6 903.8 966.4 1 179.8 305.1 208.5 212.6 228.2 232.6 207.4 183.6 173.4 154.2 150.8 126.9 114.7 85.1 77.2 33.8 28.2 61.8 59.5
Gross Profit 375.3 396.7 377.4 375.2 248.7 382.8 353.1 338.7 384.1 399.0 375.1 369.7 391.9 407.6 429.8 447.6 433.8 179.4 141.1 135.4 130.8 172.2 158.5 140.9 129.8 119.0 105.4 87.6 75.1 79.2 72.8 108.7 71.2 43.5 37.8
OPERATING INCOME
Operating Expenses 375.3 396.7 377.4 375.2 248.7 382.8 353.1 338.7 384.1 399.0 375.1 369.7 391.9 407.6 344.9 462.3 433.8 82.7 63.5 58.8 59.9 111.1 49.5 55.4 50.0 46.8 43.7 38.4 33.4 29.1 41.0 70.5 58.9 21.7 20.1
Selling, General and Administrative Expenses 196.7 198.1 190.7 171.8 144.8 162.8 166.7 165.7 148.9 155.4 145.9 143.6 163.2 155.8 160.3 158.5 182.2 81.6 63.5 58.8 59.9 334.7 49.5 40.6 36.5 34.5 32.4 28.4 25.1 22.2 34.6 64.8 53.9 16.8 15.2
Research and Development 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
Operating Income 167.8 187.7 176.1 192.7 93.0 208.3 176.3 163.0 225.2 233.6 217.1 213.8 216.4 239.5 84.9 (14.8) 255.6 96.7 77.6 76.6 70.9 61.0 109.0 85.4 79.8 72.2 61.7 49.2 41.7 50.1 31.8 38.2 12.3 21.8 17.7
PRE-TAX INCOME
Interest Income Expense 72.1 70.0 61.0 63.3 66.9 60.4 61.7 62.0 61.5 63.3 96.6 100.3 114.3 132.7 171.5 186.5 203.1 28.7 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Total Other Income (78.2) (76.0) (61.3) (70.8) (201.6) (69.8) (65.7) (591.3) (67.4) (64.9) (165.5) (103.2) (21.5) (134.5) (97.0) 51.4 (443.8) (99.4) (4.7) (5.8) (16.8) (2.2) (43.6) (21.0) (22.3) (20.0) (18.9) (14.9) (11.0) (23.4) (6.8) (19.6) 2.5 (12.8) (12.2)
Pre-Tax Income 89.5 111.7 114.8 121.9 (108.6) 138.5 110.6 (428.3) 157.9 168.6 51.6 110.6 194.9 105.0 (12.1) 36.6 (188.2) (2.7) 72.8 70.9 54.2 58.9 65.4 64.5 57.5 52.2 42.8 34.3 30.7 26.7 25.0 18.6 14.8 9.0 5.5
NET INCOME
Tax Provision 24.7 14.5 33.7 24.1 (4.6) 34.1 30.3 (85.6) 56.8 63.7 15.1 38.6 67.2 29.8 (9.3) 5.2 (33.7) (2.2) 28.3 26.9 20.7 22.1 24.5 24.2 22.1 20.1 16.7 13.4 12.1 10.5 9.9 7.9 6.0 3.7 2.4
Net Income 64.9 97.2 81.1 97.9 (104.0) 104.3 80.4 (342.8) 101.0 104.9 36.5 72.0 127.7 75.2 (2.8) 31.4 (154.5) (0.5) 44.6 43.9 33.4 36.8 40.8 40.3 35.3 32.1 26.1 20.9 18.6 16.2 15.1 10.7 8.0 5.3 3.1
EPS 4.47 6.23 4.97 5.69 6.41 5.95 4.58 18.6 5.36 5.55 1.92 3.75 6.81 3.96 0.16 0.55 9.21 0.0279 2.46 2.26 1.62 1.72 1.95 1.98 1.77 1.61 0.67 0.55 0.5 0.44 0.42 0.3 0.22 0.19 0.14