Domino's Pizza, Inc.
DPZ
490.37
USD-3.06
(-0.62%)Day's range
482.3
493.93
52 wk Range
396.06
538.44
DPZ Income Statement
| Period Ending | Dec 31, 2000 | Dec 31, 2001 | Dec 31, 2002 | Dec 31, 2003 | Jan 02, 2005 | Jan 01, 2006 | Dec 31, 2006 | Dec 30, 2007 | Dec 28, 2008 | Jan 03, 2010 | Jan 02, 2011 | Jan 01, 2012 | Dec 30, 2012 | Dec 29, 2013 | Dec 28, 2014 | Jan 03, 2016 | Jan 01, 2017 | Dec 31, 2017 | Dec 30, 2018 | Dec 29, 2019 | Jan 03, 2021 | Jan 02, 2022 | Jan 01, 2023 | Dec 31, 2023 | Dec 29, 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 1,166,100,000 | 1,258,300,000 | 1,275,000,000 | 1,333,322,000 | 1,446,497,000 | 1,511,597,000 | 1,437,319,000 | 1,462,870,000 | 1,425,114,000 | 1,404,057,000 | 1,570,894,000 | 1,652,193,000 | 1,678,439,000 | 1,802,223,000 | 1,993,833,000 | 2,216,528,000 | 2,472,628,000 | 2,787,979,000 | 3,432,867,000 | 3,618,774,000 | 4,117,411,000 | 4,357,373,000 | 4,537,158,000 | 4,479,358,000 | 4,706,416,000 | |
| Cost of Revenue | 868,100,000 | 944,500,000 | 0 | 992,096,000 | 1,092,816,000 | 1,126,309,000 | 1,052,788,000 | 1,084,016,000 | 1,061,853,000 | 1,017,081,000 | 1,132,305,000 | 1,181,677,000 | 1,177,101,000 | 1,253,249,000 | 1,399,067,000 | 1,533,397,000 | 1,704,937,000 | 1,921,988,000 | 2,130,188,000 | 2,216,275,000 | 2,522,918,000 | 2,669,131,000 | 2,888,552,000 | 2,751,941,000 | 2,857,914,000 | |
| Gross Profit | 298,000,000 | 313,800,000 | 1,275,000,000 | 341,226,000 | 353,681,000 | 385,288,000 | 384,531,000 | 378,854,000 | 363,261,000 | 386,976,000 | 438,589,000 | 470,516,000 | 501,338,000 | 548,974,000 | 594,766,000 | 683,131,000 | 767,691,000 | 865,991,000 | 1,302,679,000 | 1,402,499,000 | 1,594,493,000 | 1,688,242,000 | 1,648,606,000 | 1,727,417,000 | 1,848,502,000 | |
| Gross Profit Margin | 0.256 | 0.249 | 1 | 0.256 | 0.245 | 0.255 | 0.268 | 0.259 | 0.255 | 0.276 | 0.279 | 0.285 | 0.299 | 0.305 | 0.298 | 0.308 | 0.31 | 0.311 | 0.379 | 0.388 | 0.387 | 0.387 | 0.363 | 0.386 | 0.393 | |
| R&D 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 | |
| General & Administrative Expenses | 0 | 0 | 0 | 0 | 182,302,000 | 182,302,000 | 186,184,000 | 184,944,000 | 168,200 | 197,500 | 210,900 | 210,887,000 | 219,007,000 | 235,163,000 | 249,405,000 | 277,692,000 | 313,649,000 | 344,759,000 | 372,464,000 | 382,293,000 | 406,613,000 | 428,333,000 | 416,524,000 | 434,554,000 | 459,492,000 | |
| Selling & Marketing Expenses | 0 | 0 | 0 | 0 | 0 | 3,882,000 | -15,850,000 | 0 | 168,062,800 | 197,269,500 | 210,676,100 | 484,000 | 0 | 0 | 0 | 0 | 0 | 0 | 358,526,000 | 390,799,000 | 462,238,000 | 479,501,000 | 485,330,000 | 473,195,000 | 509,853,000 | |
| SG&A Expenses | 185,600,000 | 186,700,000 | 0 | 181,753,000 | 182,302,000 | 186,184,000 | 170,334,000 | 184,944,000 | 168,231,000 | 197,467,000 | 210,887,000 | 211,371,000 | 219,007,000 | 235,163,000 | 249,405,000 | 277,692,000 | 313,649,000 | 344,759,000 | 730,990,000 | 773,092,000 | 868,851,000 | 907,834,000 | 901,854,000 | 907,749,000 | 969,345,000 | |
| Other Expenses | 185,600,000 | 186,700,000 | -1,117,200,000 | 181,753,000 | 182,302,000 | 186,184,000 | 170,334,000 | 184,944,000 | 168,231,000 | 197,467,000 | 210,887,000 | 211,371,000 | 0 | 0 | 0 | 0 | 0 | 0 | -358,526,000 | -390,799,000 | -462,238,000 | 36,758,000 | -21,173,000 | 0 | 158,000 | |
| Total Operating Expenses | 185,600,000 | 186,700,000 | -1,117,200,000 | 181,753,000 | 182,302,000 | 186,184,000 | 170,334,000 | 184,944,000 | 168,231,000 | 197,467,000 | 210,887,000 | 211,371,000 | 219,007,000 | 235,163,000 | 249,405,000 | 277,692,000 | 313,649,000 | 344,759,000 | 730,990,000 | 773,092,000 | 868,851,000 | 907,834,000 | 880,681,000 | 906,450,000 | 969,503,000 | |
| Total Costs & Expenses | 1,053,700,000 | 1,131,200,000 | -1,117,200,000 | 1,173,849,000 | 1,275,118,000 | 1,312,493,000 | 1,223,122,000 | 1,268,960,000 | 1,230,084,000 | 1,214,548,000 | 1,343,192,000 | 1,393,048,000 | 1,396,108,000 | 1,488,412,000 | 1,648,472,000 | 1,811,089,000 | 2,018,586,000 | 2,266,747,000 | 2,861,178,000 | 2,989,367,000 | 3,391,769,000 | 3,576,965,000 | 3,769,233,000 | 3,659,839,000 | 3,827,417,000 | |
| Interest Income | 0 | 0 | 0 | 400,000 | 0 | 0 | 0 | 0 | 2,746,000 | 683,000 | 244,000 | 296,000 | 304,000 | 160,000 | 143,000 | 313,000 | 685,000 | 1,462,000 | 3,334,000 | 4,048,000 | 1,654,000 | 345,000 | 3,162,000 | 11,683,000 | 17,022,000 | |
| Interest Expense | 0 | 0 | 0 | 74,700,000 | 0 | 0 | 0 | 0 | 114,906,000 | 110,945,000 | 96,810,000 | 91,635,000 | 101,448,000 | 88,872,000 | 86,881,000 | 99,537,000 | 110,069,000 | 122,541,000 | 146,345,000 | 146,770,000 | 170,512,000 | 191,461,000 | 195,092,000 | 196,475,000 | 195,870,000 | |
| Depreciation & Amortization | 33,600,000 | 33,100,000 | 1,117,200,000 | 29,822,000 | 39,513,000 | 35,435,000 | 35,646,000 | 69,788,000 | 28,377,000 | 24,064,000 | 24,052,000 | 24,042,000 | 23,171,000 | 25,783,000 | 35,788,000 | 32,434,000 | 38,140,000 | 44,369,000 | 53,665,000 | 59,930,000 | 65,038,000 | 72,923,000 | 80,251,000 | 80,640,000 | 87,732,000 | |
| EBITDA | 146,000,000 | 160,200,000 | 1,275,000,000 | 189,295,000 | 171,379,000 | 234,539,000 | 214,197,000 | 205,109,000 | 226,153,000 | 258,531,000 | 259,807,000 | 283,483,000 | 305,806,000 | 339,594,000 | 381,292,000 | 431,286,000 | 492,182,000 | 567,063,000 | 628,688,000 | 693,385,000 | 790,680,000 | 890,434,000 | 851,338,000 | 929,555,000 | 1,005,817,000 | |
| EBITDA Margin | 0.125 | 0.127 | 1 | 0.142 | 0.118 | 0.155 | 0.149 | 0.14 | 0.159 | 0.184 | 0.165 | 0.172 | 0.182 | 0.188 | 0.191 | 0.195 | 0.199 | 0.203 | 0.183 | 0.192 | 0.192 | 0.204 | 0.188 | 0.208 | 0.214 | |
| Operating Income | 112,400,000 | 127,100,000 | 157,800,000 | 159,473,000 | 171,379,000 | 199,104,000 | 214,197,000 | 193,910,000 | 195,030,000 | 189,509,000 | 227,702,000 | 259,145,000 | 282,331,000 | 313,811,000 | 345,361,000 | 405,439,000 | 454,042,000 | 521,232,000 | 571,689,000 | 629,407,000 | 725,642,000 | 780,408,000 | 767,925,000 | 819,519,000 | 878,999,000 | |
| Operating Income Margin | 0.096 | 0.101 | 0.124 | 0.12 | 0.118 | 0.132 | 0.149 | 0.133 | 0.137 | 0.135 | 0.145 | 0.157 | 0.168 | 0.174 | 0.173 | 0.183 | 0.184 | 0.187 | 0.167 | 0.174 | 0.176 | 0.179 | 0.169 | 0.183 | 0.187 | |
| Total Other Income/Expenses (Net) | -70,900,000 | -66,800,000 | -61,600,000 | -97,100,000 | -71,319,000 | -25,853,000 | -53,772,000 | -138,351,000 | -112,160,000 | -53,987,000 | -88,757,000 | -91,339,000 | -101,144,000 | -88,712,000 | -86,738,000 | -99,224,000 | -109,384,000 | -121,079,000 | -143,011,000 | -146,770,000 | -170,512,000 | -154,703,000 | -195,092,000 | -167,079,000 | -156,784,000 | |
| Income Before Tax | 41,500,000 | 60,300,000 | 96,200,000 | 62,435,000 | 100,060,000 | 173,251,000 | 160,425,000 | 55,559,000 | 82,870,000 | 135,522,000 | 138,945,000 | 167,806,000 | 181,187,000 | 225,099,000 | 258,623,000 | 306,215,000 | 344,658,000 | 400,153,000 | 428,678,000 | 482,637,000 | 555,130,000 | 625,705,000 | 572,833,000 | 652,440,000 | 722,215,000 | |
| Pre-Tax Income Margin | 0.036 | 0.048 | 0.075 | 0.047 | 0.069 | 0.115 | 0.112 | 0.038 | 0.058 | 0.097 | 0.088 | 0.102 | 0.108 | 0.125 | 0.13 | 0.138 | 0.139 | 0.144 | 0.125 | 0.133 | 0.135 | 0.144 | 0.126 | 0.146 | 0.153 | |
| Income Tax Expense | 16,200,000 | 23,500,000 | 35,700,000 | 23,398,000 | 37,773,000 | 64,969,000 | 54,198,000 | 17,677,000 | 28,899,000 | 55,778,000 | 51,028,000 | 62,445,000 | 68,795,000 | 82,114,000 | 96,036,000 | 113,426,000 | 129,980,000 | 122,248,000 | 66,706,000 | 81,928,000 | 63,834,000 | 115,238,000 | 120,570,000 | 133,322,000 | 138,045,000 | |
| Net Income | 25,300,000 | 36,800,000 | 60,500,000 | 39,037,000 | 62,287,000 | 108,282,000 | 106,227,000 | 37,882,000 | 53,971,000 | 79,744,000 | 87,917,000 | 105,361,000 | 112,392,000 | 142,985,000 | 162,587,000 | 192,789,000 | 214,678,000 | 277,905,000 | 361,972,000 | 400,709,000 | 491,296,000 | 510,467,000 | 452,263,000 | 519,118,000 | 584,170,000 | |
| Net Income Margin | 0.022 | 0.029 | 0.047 | 0.029 | 0.043 | 0.072 | 0.074 | 0.026 | 0.038 | 0.057 | 0.056 | 0.064 | 0.067 | 0.079 | 0.082 | 0.087 | 0.087 | 0.1 | 0.105 | 0.111 | 0.119 | 0.117 | 0.1 | 0.116 | 0.124 | |
| Earnings Per Share (EPS) | 0.3 | 1.01 | 0.1 | 12.28 | 0.85 | 1.62 | 1.68 | 0.61 | 0.93 | 1.36 | 1.5 | 1.79 | 1.99 | 2.56 | 2.93 | 3.53 | 4.45 | 6.48 | 8.65 | 9.83 | 12.61 | 13.72 | 12.66 | 14.8 | 16.82 | |
| Diluted Earnings Per Share (EPS) | 0.27 | 0.91 | 0.09 | 12.28 | 0.81 | 1.58 | 1.65 | 0.59 | 0.93 | 1.36 | 1.45 | 1.71 | 1.91 | 2.48 | 2.86 | 3.47 | 4.3 | 5.83 | 8.35 | 9.56 | 12.39 | 13.54 | 12.53 | 14.66 | 16.76 | |
| Weighted Average Shares Outstanding | 36,315,319 | 36,315,319 | 605,000,000 | 3,174,603 | 73,278,824 | 66,840,741 | 63,230,357 | 62,101,639 | 57,755,519 | 57,276,668 | 58,467,769 | 58,918,038 | 56,419,645 | 55,768,672 | 55,553,149 | 49,838,221 | 48,100,143 | 42,898,329 | 41,856,017 | 40,766,362 | 38,974,037 | 37,198,292 | 35,724,325 | 35,081,779 | 34,728,381 | |
| Weighted Average Shares Outstanding (Diluted) | 40,519,352 | 40,519,352 | 672,222,222 | 3,177,778 | 76,897,531 | 68,532,911 | 64,380,000 | 64,206,780 | 58,339,535 | 57,827,697 | 60,815,898 | 61,653,519 | 58,997,476 | 57,720,998 | 56,931,226 | 55,532,955 | 49,923,859 | 47,677,834 | 43,349,940 | 41,923,062 | 39,640,791 | 37,691,351 | 36,093,754 | 35,401,313 | 34,847,542 |