Income Statement

Revenue

-3%

+28%

10Y

Currency: USD

	Mar-2002	Jun-2002	Sep-2002	Dec-2002	Mar-2003	Jun-2003	Sep-2003	Dec-2003	Mar-2004	Jun-2004	Sep-2004	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	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	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Interest Expense	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	8	0	0	0	8	4	7	11	29	77	125	172	203	201	195	190	186	183	181	178	172	163	152	141	133	127	123	120	114	109	105	101	100	100	100	100	97	87	78	68	63	63	63	63	61	61	62	62	62	62	62	62	62	62	61	61	60	60	63	64	67	68	67	66	63	62	62	62	61	60	62	66	70	73	73	73	72	72	72	74	0
Revenue	336 N/A	338 +1%	349 +3%	366 +5%	378 +3%	397 +5%	410 +3%	405 -1%	403 0%	386 -4%	367 -5%	359 -2%	353 -2%	350 -1%	354 +1%	348 -2%	351 +1%	353 +1%	350 -1%	350 N/A	351 +0%	356 +1%	359 +1%	485 +35%	837 +73%	1 172 +40%	1 472 +26%	1 614 +10%	1 546 -4%	1 472 -5%	1 414 -4%	1 415 +0%	1 397 -1%	1 387 -1%	1 389 +0%	1 334 -4%	1 276 -4%	1 204 -6%	1 133 -6%	1 075 -5%	1 021 -5%	982 -4%	934 -5%	850 -9%	768 -10%	696 -9%	641 -8%	641 0%	645 +1%	647 +0%	649 +0%	655 +1%	664 +1%	675 +2%	674 0%	681 +1%	669 -2%	658 -2%	651 -1%	788 +21%	816 +4%	844 +3%	863 +2%	732 -15%	729 0%	724 -1%	744 +3%	781 +5%	830 +6%	874 +5%	897 +3%	910 +1%	880 -3%	762 -13%	721 -5%	689 -4%	687 0%	810 +18%	863 +6%	896 +4%	922 +3%	927 +0%	931 +0%	909 -2%	893 -2%	863 -3%	833 -4%	831 0%	824 -1%	821 0%	814 -1%	812 0%	821 +1%	845 +3%	867 +2%	879 +1%
Gross Profit
Cost of Revenue	(170)	(188)	(211)	(246)	(255)	(268)	(277)	(276)	(272)	(257)	(241)	(228)	(222)	(216)	(218)	(205)	(212)	(215)	(204)	(201)	(200)	(200)	(206)	(305)	(582)	(840)	(1 073)	(1 180)	(1 107)	(1 038)	(981)	(969)	(955)	(947)	(946)	(904)	(850)	(786)	(722)	(668)	(615)	(578)	(534)	(458)	(390)	(326)	(274)	(271)	(272)	(271)	(274)	(280)	(285)	(294)	(289)	(282)	(271)	(259)	(257)	(403)	(437)	(469)	(498)	(393)	(401)	(411)	(420)	(428)	(458)	(485)	(511)	(527)	(515)	(462)	(444)	(441)	(437)	(492)	(516)	(521)	(540)	(547)	(552)	(532)	(505)	(474)	(440)	(434)	(433)	(429)	(425)	(437)	(453)	(484)	(514)	(520)
Gross Profit	123 N/A	120 -2%	119 -1%	120 +2%	124 +3%	129 +4%	132 +3%	129 -3%	131 +2%	129 -2%	127 -1%	131 +3%	131 +0%	134 +2%	136 +2%	144 +5%	139 -3%	138 0%	145 +5%	149 +2%	151 +2%	156 +3%	153 -2%	179 +17%	255 +42%	332 +30%	399 +20%	434 +9%	440 +1%	434 -1%	433 0%	446 +3%	442 -1%	440 0%	443 +1%	430 -3%	426 -1%	418 -2%	411 -2%	408 -1%	406 -1%	404 0%	399 -1%	392 -2%	378 -4%	371 -2%	367 -1%	370 +1%	372 +1%	376 +1%	374 0%	375 +0%	378 +1%	381 +1%	386 +1%	399 +3%	398 0%	399 +0%	394 -1%	384 -2%	379 -1%	375 -1%	365 -3%	339 -7%	328 -3%	314 -4%	324 +3%	353 +9%	372 +5%	389 +4%	386 -1%	383 -1%	365 -5%	300 -18%	277 -8%	249 -10%	250 +0%	318 +28%	346 +9%	375 +8%	383 +2%	380 -1%	379 0%	377 -1%	388 +3%	390 +0%	393 +1%	397 +1%	390 -2%	392 +1%	388 -1%	375 -3%	368 -2%	361 -2%	352 -2%	359 +2%
Operating Income
Operating Expenses	(98)	(84)	(73)	(55)	(57)	(58)	(57)	(59)	(58)	(59)	(63)	(63)	(65)	(64)	(64)	(63)	(63)	(66)	(73)	(68)	(75)	(73)	(68)	(85)	(117)	(154)	(180)	(193)	(195)	(179)	(176)	(170)	(165)	(168)	(171)	(173)	(171)	(172)	(171)	(168)	(170)	(169)	(178)	(176)	(170)	(168)	(155)	(156)	(156)	(156)	(154)	(158)	(158)	(157)	(164)	(165)	(171)	(173)	(167)	(159)	(170)	(171)	(173)	(176)	(167)	(169)	(171)	(177)	(178)	(179)	(178)	(175)	(169)	(161)	(158)	(156)	(158)	(166)	(173)	(183)	(184)	(189)	(192)	(201)	(210)	(213)	(216)	(209)	(210)	(209)	(206)	(208)	(207)	(211)	(216)	(216)
Selling, General & Administrative	(42)	(44)	(47)	(50)	(51)	(52)	(52)	(55)	(56)	(56)	(59)	(60)	(62)	(60)	(60)	(59)	(58)	(61)	(62)	(64)	(65)	(63)	(65)	(82)	(113)	(148)	(172)	(182)	(182)	(167)	(161)	(158)	(152)	(155)	(159)	(160)	(158)	(159)	(159)	(156)	(158)	(156)	(166)	(163)	(158)	(156)	(143)	(144)	(144)	(143)	(141)	(146)	(146)	(146)	(154)	(155)	(161)	(163)	(157)	(149)	(160)	(161)	(163)	(166)	(157)	(159)	(162)	(167)	(168)	(168)	(166)	(163)	(158)	(149)	(147)	(145)	(147)	(156)	(162)	(172)	(173)	(178)	(181)	(191)	(200)	(204)	(206)	(198)	(199)	(198)	(195)	(197)	(196)	(200)	(205)	(204)
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(1)	(4)	(7)	(10)	(12)	(12)	(12)	(12)	(12)	(12)	(13)	(13)	(12)	(12)	(12)	(12)	(12)	(12)	(12)	(12)	(12)	(12)	(12)	(12)	(12)	(12)	(12)	(12)	(12)	(12)	(11)	(10)	(10)	(10)	(10)	(10)	(10)	(10)	(10)	(10)	(10)	(10)	(10)	(10)	(10)	(11)	(11)	(11)	(12)	(12)	(11)	(11)	(11)	(11)	(11)	(11)	(11)	(11)	(11)	(11)	(11)	(11)	(11)	(11)	(11)	(11)	(11)	(11)	(11)	(11)	(11)	(11)	(12)
Other Operating Expenses	(57)	(40)	(26)	(5)	(6)	(6)	(6)	(4)	(3)	(3)	(3)	(3)	(4)	(3)	(3)	(5)	(5)	(4)	(11)	(4)	(10)	(10)	(3)	(2)	1	1	3	1	(1)	(1)	(3)	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	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	68 N/A	66 -2%	65 -2%	65 +1%	66 +1%	70 +6%	75 +7%	70 -6%	72 +3%	69 -4%	64 -7%	68 +6%	66 -3%	70 +6%	72 +3%	80 +11%	76 -6%	73 -4%	72 -1%	81 +13%	77 -5%	83 +8%	85 +3%	95 +11%	138 +46%	177 +28%	219 +23%	241 +10%	245 +2%	255 +4%	258 +1%	276 +7%	277 +1%	272 -2%	272 +0%	257 -5%	255 -1%	247 -3%	241 -3%	240 0%	236 -2%	235 0%	221 -6%	216 -2%	208 -4%	202 -3%	212 +5%	214 +1%	216 +1%	220 +2%	221 +0%	217 -2%	221 +2%	224 +1%	222 -1%	234 +5%	227 -3%	226 -1%	227 +0%	225 -1%	209 -7%	204 -2%	193 -6%	163 -15%	161 -1%	145 -10%	153 +5%	176 +16%	194 +10%	209 +8%	208 -1%	208 +0%	196 -6%	139 -29%	119 -15%	93 -22%	92 -1%	152 +66%	173 +14%	193 +11%	199 +3%	191 -4%	188 -2%	176 -6%	179 +1%	176 -1%	177 +0%	188 +6%	181 -4%	183 +2%	183 0%	168 -8%	162 -4%	151 -7%	137 -9%	144 +5%
Pre-Tax Income
Interest Income Expense	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(8)	0	0	0	(8)	(4)	(7)	(46)	(91)	(139)	(188)	(199)	(203)	(201)	(195)	(190)	(186)	(183)	(181)	(178)	(172)	(163)	(152)	(141)	(133)	(127)	(124)	(120)	(114)	(110)	(105)	(101)	(100)	(100)	(100)	(100)	(97)	(87)	(78)	(68)	(63)	(63)	(63)	(63)	(62)	(62)	(62)	(62)	(62)	(62)	(62)	(62)	(62)	(62)	(61)	(61)	(60)	(60)	(63)	(64)	(67)	(68)	(67)	(66)	(63)	(62)	(62)	(62)	(61)	(60)	(62)	(66)	(70)	(73)	(74)	(73)	(72)	(72)	(72)	(74)	(78)
Non-Reccuring Items	0	0	0	0	(7)	(9)	(11)	(11)	(6)	(13)	(14)	(14)	(13)	(5)	0	(1)	(1)	0	0	0	(2)	(2)	(2)	(7)	(4)	(46)	(72)	(226)	(194)	(142)	(118)	(53)	(81)	(93)	(92)	(98)	(93)	(116)	(115)	(2)	4	27	99	93	78	78	8	(3)	(2)	(2)	(3)	(69)	(70)	(70)	(67)	(2)	(1)	(4)	(6)	(6)	(5)	2	(530)	(529)	(531)	(531)	(1)	(4)	(3)	(15)	(13)	(9)	(9)	(126)	(127)	(135)	(137)	(14)	(14)	(8)	(4)	(3)	(2)	(1)	(2)	(5)	(6)	(6)	(8)	(4)	(2)	(6)	(11)	(13)	(13)	(40)
Pre-Tax Income	68 N/A	66 -2%	65 -2%	65 +1%	59 -9%	62 +5%	64 +3%	59 -8%	67 +14%	56 -16%	51 -10%	54 +6%	53 -2%	65 +23%	72 +10%	71 -2%	75 +6%	73 -3%	72 -1%	73 +2%	70 -3%	73 +4%	37 -50%	(3) N/A	(5) -96%	(56) -951%	(52) +7%	(188) -262%	(150) +21%	(83) +45%	(51) +39%	37 N/A	13 -66%	(2) N/A	2 N/A	(12) N/A	(1) +95%	(21) -3 433%	(16) +24%	105 N/A	113 +7%	138 +23%	200 +44%	195 -2%	176 -10%	176 0%	119 -32%	111 -7%	114 +3%	118 +4%	118 0%	52 -56%	64 +24%	76 +19%	86 +13%	169 +96%	164 -3%	160 -2%	158 -1%	158 +0%	143 -10%	144 +1%	(400) N/A	(428) -7%	(432) -1%	(448) -4%	90 N/A	111 +23%	129 +17%	134 +3%	134 +0%	139 +3%	126 -9%	(50) N/A	(72) -45%	(109) -51%	(114) -5%	72 N/A	94 +30%	122 +30%	132 +8%	126 -5%	124 -2%	115 -7%	117 +2%	109 -7%	105 -3%	112 +6%	99 -11%	106 +7%	108 +1%	90 -17%	78 -13%	66 -16%	50 -25%	25 -49%
Net Income
Tax Provision	(25)	(25)	(24)	(25)	(22)	(23)	(24)	(22)	(25)	(21)	(19)	(21)	(21)	(25)	(28)	(27)	(28)	(28)	(28)	(28)	(27)	(26)	(12)	2	7	24	20	34	19	(4)	(11)	(5)	1	5	3	9	8	15	12	(30)	(36)	(45)	(62)	(67)	(62)	(61)	(46)	(39)	(40)	(42)	(41)	(15)	(20)	(25)	(29)	(64)	(62)	(58)	(56)	(57)	(52)	(58)	12	19	24	31	(33)	(30)	(34)	(30)	(30)	(34)	(31)	(12)	(3)	5	13	(8)	(17)	(24)	(35)	(34)	(34)	(34)	(33)	(31)	(30)	(15)	(12)	(14)	(15)	(25)	(23)	(20)	(15)	(8)
Income from Continuing Operations	43	42	41	41	37	39	40	37	42	35	32	33	33	40	45	44	47	45	44	45	43	47	24	(1)	2	(31)	(32)	(155)	(131)	(87)	(62)	31	14	3	4	(3)	7	(7)	(4)	75	77	93	137	128	115	115	73	72	75	77	77	37	44	52	57	105	102	102	102	101	91	86	(388)	(409)	(408)	(417)	57	80	95	104	104	104	95	(61)	(75)	(104)	(101)	63	77	98	97	92	90	81	84	78	76	97	87	92	93	65	56	46	35	17
Net Income (Common)	43 N/A	42 -2%	41 -3%	41 +1%	37 -9%	39 +5%	40 +3%	37 -8%	42 +13%	35 -16%	32 -9%	33 +5%	33 -2%	40 +23%	45 +11%	44 -1%	47 +6%	45 -3%	44 -2%	45 +1%	43 -3%	47 +9%	24 -49%	(2) N/A	(5) -141%	(43) -715%	(48) -12%	(169) -250%	(147) +13%	(104) +29%	(80) +24%	9 N/A	(9) N/A	(20) -133%	(20) -1%	(30) -49%	(15) +51%	(22) -53%	(15) +34%	71 N/A	72 +2%	89 +22%	132 +49%	123 -7%	111 -10%	111 +1%	71 -36%	71 0%	73 +4%	76 +3%	76 +0%	36 -53%	44 +21%	51 +17%	56 +10%	104 +84%	101 -3%	101 0%	101 N/A	100 -1%	90 -10%	84 -6%	(382) N/A	(336) +12%	(335) +0%	(343) -3%	121 N/A	78 -36%	92 +18%	100 +9%	100 +0%	101 +0%	92 -9%	(63) N/A	(76) -21%	(104) -37%	(101) +3%	62 N/A	75 +21%	96 +28%	95 -1%	90 -6%	87 -2%	79 -10%	81 +3%	76 -7%	74 -3%	95 +29%	85 -10%	90 +6%	90 +1%	63 -30%	54 -14%	45 -17%	33 -26%	16 -52%
EPS (Diluted)	2.03 N/A	1.98 -2%	1.91 -4%	1.92 +1%	1.74 -9%	1.78 +2%	1.86 +4%	1.7 -9%	1.93 +14%	1.58 -18%	1.56 -1%	1.61 +3%	1.6 -1%	2 +25%	2.29 +15%	2.24 -2%	2.48 +11%	2.44 -2%	2.42 -1%	2.43 +0%	2.39 -2%	2.71 +13%	1.4 -48%	-0.13 N/A	-0.31 -138%	-2.55 -723%	-2.89 -13%	-10.09 -249%	-8.43 +16%	-5.26 +38%	-5.84 -11%	0.55 N/A	-0.49 N/A	-1.12 -129%	-1.24 -11%	-1.74 -40%	-0.78 +55%	-1.21 -55%	-0.8 +34%	3.89 N/A	3.75 -4%	4.86 +30%	6.96 +43%	6.48 -7%	5.75 -11%	5.76 +0%	3.71 -36%	3.7 0%	3.86 +4%	3.96 +3%	4.01 +1%	1.9 -53%	2.3 +21%	2.7 +17%	3.01 +11%	5.52 +83%	5.46 -1%	5.52 +1%	5.58 +1%	5.49 -2%	5.06 -8%	4.7 -7%	-21.57 N/A	-18.98 +12%	-18.8 +1%	-19.17 -2%	6.85 N/A	4.36 -36%	5.17 +19%	5.68 +10%	5.87 +3%	5.85 0%	5.56 -5%	-3.88 N/A	-4.68 -21%	-6.43 -37%	-5.98 +7%	3.6 N/A	4.4 +22%	5.66 +29%	5.65 0%	6.01 +6%	5.67 -6%	4.96 -13%	5.32 +7%	4.96 -7%	4.83 -3%	6.22 +29%	5.68 -9%	6 +6%	6.05 +1%	4.22 -30%	3.61 -14%	2.99 -17%	2.29 -23%	1.12 -51%

Income Statement Balance Sheet Cash Flow Statement

Dine Brands Global Inc
NYSE:DIN

Income Statement

Earnings Waterfall
Dine Brands Global Inc

Income Statement
Dine Brands Global Inc

See Also

Company

Help

Tools

Stocks

Dine Brands Global Inc NYSE:DIN

Income Statement

Earnings Waterfall Dine Brands Global Inc

Income Statement Dine Brands Global Inc

See Also

Company

Help

Tools

Stocks

Dine Brands Global Inc
NYSE:DIN

Earnings Waterfall
Dine Brands Global Inc

Income Statement
Dine Brands Global Inc