Denny's Corporation
Denny's Corporation
DENN
Valuace
23
Růst
23
Zdraví
42
Cena
$ 6.25
Dnes
-0.01 (-0.16%)

Výsledovka

Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
Revenue TTM 202420232022202120202019201820172016201520142013201220112010
Total Revenues457.2452.3463.9456.4398.2288.6541.4630.2529.2506.9491.3472.3462.6488.4538.5548.5
Cost of Revenues257.0120.2310.1314.8256.1208.9378.7463.1364.0342.9337.7333.6329.7348.9402.1413.0
Gross Profit200.2332.1153.9141.6142.179.7162.7167.1165.2164.0153.6138.7132.9139.5136.4135.5
Revenue 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Total Revenues113.2117.7111.6114.7111.8115.9110.0115.4114.2116.9
Cost of Revenues69.481.628.477.775.881.075.581.975.777.0
Gross Profit43.836.183.337.035.934.934.533.438.539.9
Operating Income TTM 202420232022202120202019201820172016201520142013201220112010
R&D Expenses0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Selling General & Admin Expenses0.00.077.867.268.755.069.063.866.468.066.658.956.860.355.455.6
Depreciation & Amortization16.814.914.414.930.616.222.627.023.722.221.521.221.522.328.029.6
Total Operating Expenses161.6286.8101.081.038.073.088.990.990.190.188.180.178.382.683.385.3
Operating Income38.645.352.8113.2104.110.9165.073.670.747.063.257.347.556.451.055.2
Operating Income TTM 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
R&D Expenses0.00.00.00.00.00.00.00.00.00.0
Selling General & Admin Expenses0.00.00.00.00.00.00.019.318.220.2
Depreciation & Amortization4.44.44.13.93.63.73.63.53.63.6
Total Operating Expenses33.427.578.122.624.225.824.519.324.523.8
Operating Income10.48.65.214.511.79.110.014.214.014.9
Net Income TTM 202420232022202120202019201820172016201520142013201220112010
Interest Income4.36.25.20.10.00.10.20.10.10.10.10.10.10.61.31.5
Interest Expense21.223.422.413.815.118.018.520.715.612.29.39.210.313.418.724.3
Other Expense-22.0-16.1-25.9-13.80.0-18.0-15.8-3.2-2.6-25.8-2.5-0.7-8.2-8.4-4.7-0.3
IBT16.629.226.999.4104.1-7.1149.252.356.835.953.748.836.135.128.324.1
Income Tax Expense6.47.77.024.726.0-2.031.88.617.216.517.816.011.512.8-84.01.4
Net Income10.221.619.974.778.1-5.1117.443.739.619.436.032.724.622.3112.322.7
Net Income TTM 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Interest Income0.90.91.11.31.61.60.11.21.41.3
Interest Expense5.35.45.35.26.05.76.04.34.45.3
Other Expense-8.5-4.8-4.6-4.2-3.7-4.3-3.8-3.1-4.4-3.7
IBT1.93.80.610.38.04.86.24.69.611.2
Income Tax Expense1.31.30.33.51.51.21.51.71.72.7
Net Income0.62.50.36.86.53.64.72.97.98.5
Per Share Data TTM 202420232022202120202019201820172016201520142013201220112010
EPS$0.00$0.00$0.36$1.23$1.20$-0.08$1.96$0.69$0.58$0.26$0.44$0.38$0.27$0.23$1.15$0.23
EPS Diluted$0.00$0.00$0.35$1.23$1.19$-0.08$1.90$0.67$0.56$0.25$0.42$0.37$0.26$0.23$1.13$0.22
Shares Outstanding63.252.556.060.865.260.859.963.468.175.382.686.390.894.997.698.9
Diluted Shares Outstanding52.252.656.260.965.660.861.865.670.477.284.788.492.996.899.6101.4
Per Share Data TTM 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
EPS$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.05$0.14$0.15
EPS Diluted$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.05$0.14$0.15
Shares Outstanding63.252.152.352.152.152.753.153.655.956.8
Diluted Shares Outstanding52.252.152.452.352.252.853.253.956.157.1
Current Assets TTM 202420232022202120202019201820172016201520142013201220112010
Cash And Equivalents1.21.74.93.530.63.93.45.05.02.61.73.12.913.613.729.1
Short Term Investments2.81.11.31.72.62.33.61.70.00.00.00.00.00.00.00.0
Total Cash & ST Investments4.02.86.25.333.26.27.06.75.02.61.73.12.913.613.729.1
Accounts Receivable19.824.421.425.619.621.327.526.321.419.816.618.117.319.915.017.3
Inventory1.91.72.25.55.11.21.33.03.13.03.13.02.92.93.44.0
Other Current Assets9.611.014.312.511.420.016.313.914.912.517.310.610.311.314.714.2
Total Current Assets35.240.044.150.369.248.752.747.641.335.936.456.153.864.661.362.5
Current Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Cash And Equivalents2.21.21.01.71.51.21.24.91.01.1
Short Term Investments0.00.01.11.12.92.82.81.31.33.1
Total Cash & ST Investments2.21.22.22.84.44.04.06.22.34.2
Accounts Receivable15.119.117.224.417.019.817.321.417.018.5
Inventory2.12.11.91.71.81.92.12.22.42.5
Other Current Assets14.110.010.611.010.69.610.714.313.411.6
Total Current Assets33.632.331.840.033.935.234.044.135.036.8
Long-Term Assets TTM 202420232022202120202019201820172016201520142013201220112010
Net Property, Plant & Equipment213.0242.4216.4227.0227.6235.5267.9140.0139.9133.1124.8109.8105.6107.0112.8129.5
Goodwill66.466.465.972.736.936.936.839.838.335.233.531.531.531.430.831.3
Intangible Assets92.691.793.495.050.251.654.059.157.154.546.146.347.948.950.952.1
Long-Term Investments18.10.00.00.03.00.00.00.00.00.00.00.00.00.00.00.0
Other Long-Term Assets27.755.845.045.837.135.134.331.630.329.727.127.028.727.134.135.8
Total Long-Term Assets424.7456.3420.8448.0366.3382.3407.7287.7282.5270.2260.6233.8242.0260.3289.2248.7
Total Assets459.9496.3464.8498.3435.5430.9460.4335.3323.8306.2297.0289.9295.8324.9350.5311.2
Long-Term Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Net Property, Plant & Equipment264.7250.8247.6242.4229.1213.0215.7216.4216.7217.8
Goodwill68.568.566.466.466.466.465.965.972.172.1
Intangible Assets89.389.689.491.792.192.693.093.493.894.2
Long-Term Investments8.90.00.00.00.00.00.086.833.0-8.9
Other Long-Term Assets37.949.952.955.840.252.851.8-48.462.244.7
Total Long-Term Assets469.3458.8456.2456.3427.8424.7426.4420.8444.9428.8
Total Assets502.9491.2488.1496.3461.6459.9460.4464.8479.8465.6
Current Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Accounts Payable17.220.024.119.915.612.020.329.532.525.320.813.314.224.525.926.0
Short-Term Debt16.316.816.217.017.818.718.03.43.23.33.27.77.212.77.06.7
Other Current Liabilities60.546.058.449.157.040.350.855.252.859.377.555.448.654.754.357.7
Current Liabilities96.195.6103.393.797.577.295.694.794.993.4101.680.474.191.887.290.3
Current Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Accounts Payable23.816.316.720.014.717.215.124.115.613.1
Short-Term Debt16.618.017.416.816.516.316.916.216.333.3
Other Current Liabilities54.742.140.946.044.551.546.550.550.835.8
Current Liabilities95.088.086.395.687.796.189.0103.390.986.7
Long-Term Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Long-Term Debt257.5391.4379.1394.5307.0361.1407.5313.7286.1242.3212.5151.1165.9177.5211.3253.1
Capital Leases115.7146.9139.8150.0154.8169.8185.530.630.227.120.718.820.120.122.523.1
Def. Tax Liability7.010.00.07.40.00.00.00.00.00.00.019.328.345.860.613.3
Total Liabilities513.2530.3527.5535.5500.8561.4598.5468.7421.1377.3357.6288.3287.3329.3360.2414.9
Long-Term Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Long-Term Debt399.9399.4398.0391.4387.9373.2381.6379.1374.2500.1
Capital Leases156.9148.8149.4146.9143.5132.0137.3123.6142.4143.2
Def. Tax Liability0.06.37.710.04.67.07.96.612.98.9
Total Liabilities535.6525.7524.5530.3516.1513.2516.2527.5515.6508.2
Total Common Equity TTM 202420232022202120202019201820172016201520142013201220112010
Common Stock0.50.50.50.70.60.61.11.11.11.11.11.11.11.01.01.0
Retained Earnings-13.5-2.5-21.8-41.7-116.4-194.5-189.4-306.4-334.7-382.8-402.2-438.2-470.9-495.5-517.8-630.1
Comprehensive Income-34.5-32.0-41.7-42.7-54.5-60.4-34.0-4.1-2.3-1.4-23.8-24.6-16.8-25.0-24.8-19.2
Total Common Equity-53.2-34.0-62.7-37.1-65.3-130.4-138.1-133.3-97.4-71.1-60.61.68.4-4.5-9.7-103.7
Total Common Equity 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Common Stock0.50.50.50.50.50.50.50.50.70.7
Retained Earnings0.90.3-2.2-2.5-7.0-13.5-17.1-21.8-24.7-32.6
Comprehensive Income-39.4-38.0-35.3-32.0-43.4-34.5-35.5-41.7-27.8-40.3
Total Common Equity-32.7-34.6-36.4-34.0-54.5-53.2-55.7-62.7-35.8-42.6
Other TTM 202420232022202120202019201820172016201520142013201220112010
Total Debt389.5408.2395.3411.5324.8379.8425.5317.1289.2245.6215.7158.8173.1190.1218.3259.8
Book Value-53.2-34.0-62.7-37.1-65.3-130.4-138.1-133.3-97.4-71.1-60.61.68.4-4.5-9.7-103.7
Other 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Total Debt0.00.00.00.00.00.00.00.00.00.0
Book Value-32.7-34.6-36.4-34.0-54.5-53.2-55.7-62.7-35.8-42.6
Cash Flow From Operating Activities TTM 202420232022202120202019201820172016201520142013201220112010
Net Income19.121.619.974.778.1-5.1117.443.739.619.436.032.724.622.3112.322.7
Depreciation & Amortization14.414.914.414.915.416.219.827.023.722.221.521.221.522.328.029.6
Stock-Based Compensation8.710.78.911.413.67.96.76.08.57.66.65.84.93.54.22.8
Change Working Capital1.3-21.110.0-21.718.1-23.7-22.9-12.4-9.1-14.5-0.40.5-12.4-9.4-5.7-18.4
Change In Accounts Receivable-5.3-3.33.9-5.916.9-14.0-18.8-4.7-0.8-15.81.4-1.10.1-1.72.2-12.9
Change In Accounts Payable3.3-9.54.03.96.6-10.7-5.2-5.110.04.82.31.6-5.5-1.22.01.4
Change In Inventories0.60.43.4-0.5-3.90.11.70.1-0.20.1-0.2-0.10.00.50.60.1
Other Non-cash Items38.33.820.4-55.1-63.2-2.4-93.73.25.327.63.01.49.49.1-82.51.2
Cash from Operations50.80.072.139.576.2-3.143.373.778.371.280.674.957.059.259.538.3
Cash Flow From Operating Activities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Net Income0.62.50.36.86.53.64.72.97.98.5
Depreciation & Amortization4.44.44.13.93.63.73.63.53.63.6
Stock-Based Compensation3.23.02.82.33.02.62.80.42.92.5
Change Working Capital4.6-2.6-5.3-6.5-8.03.5-10.19.7-1.82.9
Change In Accounts Receivable2.8-1.97.2-7.42.6-2.54.0-8.31.58.9
Change In Accounts Payable5.90.5-0.41.6-2.62.5-11.011.10.7-6.6
Change In Inventories0.0-0.2-0.10.10.10.20.10.20.20.7
Other Non-cash Items0.12.74.20.50.81.90.16.72.81.4
Cash from Operations0.00.00.00.00.00.00.021.315.119.5
Cash Flow From Investing Activities TTM 202420232022202120202019201820172016201520142013201220112010
Capital Expenditure-16.6-28.6-10.0-11.8-7.4-7.0-14.0-22.0-18.8-19.7-27.0-22.1-16.8-14.2-17.6-27.4
Acquisitions-3.30.00.0-82.57.47.0-11.3-10.4-12.4-14.3-5.80.0-4.0-1.40.00.0
Investments-0.20.0-1.3-1.2-0.5-1.4-1.8-1.70.00.00.00.00.00.00.00.0
Sales of Investment1.81.81.91.70.22.914.03.10.00.00.00.00.00.00.03.4
Other Investing Activities1.50.01.97.229.33.2118.0-0.94.01.40.00.84.312.19.918.7
Cash from Investing-16.80.0-7.6-86.629.04.7105.0-32.0-27.1-32.7-32.7-21.3-16.5-3.5-7.7-5.3
Cash Flow From Investing Activities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Capital Expenditure-9.3-7.3-9.1-10.9-7.8-5.0-4.9-4.5-2.2-2.0
Acquisitions0.00.00.0-1.00.00.01.0-3.2-1.21.4
Investments0.00.00.00.00.00.0-1.52.5-1.20.0
Sales of Investment0.00.00.01.80.00.00.00.01.90.0
Other Investing Activities0.00.00.00.00.00.00.00.60.90.0
Cash from Investing0.00.00.00.00.00.00.0-4.6-1.9-0.6
Cash Flow From Financing Activities TTM 202420232022202120202019201820172016201520142013201220112010
Debt Repaid-88.00.0-8.1-85.8-227.1-172.1-217.7-111.7-356.6-58.9-179.6-51.0-181.4-224.2-46.3-268.8
Debt Issued87.412.9-8.1172.5172.2126.3326.1139.6400.388.8236.536.8164.4196.04.7528.6
Issuance of Common Stock0.00.00.00.00.069.60.00.00.00.00.00.00.00.00.00.0
Repurchase of Common Stock-41.8-11.7-52.1-65.0-30.0-36.0-94.5-61.2-83.1-51.6-92.6-36.1-25.0-21.6-21.6-3.9
Dividends Paid0.00.00.00.00.0-143.60.00.00.00.00.00.00.00.00.00.0
Other Financing Activities79.20.0-3.0170.9178.6281.1162.2131.3391.073.0222.933.6155.3190.00.7242.2
Cash from Financing-34.10.0-63.220.0-78.5-1.0-150.0-41.6-48.7-37.6-49.3-53.5-51.2-55.9-67.1-30.4
Cash Flow From Financing Activities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Debt Repaid0.00.00.00.00.00.00.03.72.4-15.9
Debt Issued-1.02.07.33.714.9-9.03.28.52.7-4.0
Issuance of Common Stock0.00.00.00.00.00.00.00.00.00.0
Repurchase of Common Stock0.0-0.7-1.0-0.5-1.9-4.6-4.8-16.7-15.7-10.6
Dividends Paid0.00.00.00.00.00.00.00.00.00.0
Other Financing Activities0.00.00.00.00.00.00.00.00.0-0.2
Cash from Financing0.00.00.00.00.00.00.0-13.0-13.4-26.7
Cash position TTM 202420232022202120202019201820172016201520142013201220112010
Net Change in Cash0.0-3.21.4-27.126.70.5-1.70.02.40.9-1.40.1-10.6-0.2-15.32.5
Closing Cash Balance1.21.74.93.530.63.93.45.05.02.61.73.12.913.613.729.1
Cash position 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Net Change in Cash1.10.1-0.70.20.30.0-3.73.9-0.1-7.8
Closing Cash Balance2.21.21.01.71.51.21.24.91.01.1
Free Cash Flow TTM 202420232022202120202019201820172016201520142013201220112010
Free Cash Flow34.20.962.127.668.8-10.129.451.759.551.453.752.840.245.041.910.9
Real Free Cash Flow25.6-9.853.316.255.2-18.022.745.650.943.847.047.035.441.537.68.0
Free Cash Flow 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Free Cash Flow6.72.1-4.1-2.3-1.29.1-4.716.912.917.5
Real Free Cash Flow3.5-0.9-6.9-4.6-4.26.5-7.516.510.115.0
Akciový screener
Kalendář zisků
Super investoři
Porovnání akcií
preloader