Restaurant Statements
QS
Restaurant Income Statement
B
M
USD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
2 080
100
825
39.7
1 255
60.3
—
0
647
31.1
651
31.3
604
29
-73
-3.5
—
0
484
23.3
85
4.1
280
13.5
0.61
453
1 739
100
606
34.8
1 133
65.2
—
0
608
35
611
35.1
522
30
-122
-7.02
—
0
396
22.8
68
3.9
230
13.2
0.5
453
1 820
100
643
35.3
1 177
64.7
—
0
680
37.4
685
37.6
492
27
-156
-8.6
—
0
316
17.4
-410
-22.5
508
27.9
1.12
450
1 837
100
630
34.3
1 207
65.7
—
0
601
32.7
606
33
601
32.7
-126
-6.9
—
0
423
23
59
3.2
252
13.7
0.54
459
1 775
100
612
34.5
1 163
65.5
—
0
589
33.2
604
34
559
31.5
-155
-8.7
—
0
409
23
58
3.3
241
13.6
0.52
458
1 590
100
550
34.6
1 040
65.4
—
0
544
34.2
560
35.2
480
30.2
-157
-9.9
—
0
305
19.2
28
1.8
189
11.9
0.41
456
1 689
100
619
36.6
1 070
63.4
—
0
585
34.6
597
35.3
473
28
-236
-14
—
0
202
12
-134
-7.9
229
13.6
0.5
455
1 726
100
615
35.6
1 111
64.4
—
0
551
31.9
559
32.4
552
32
-111
-6.4
—
0
428
24.8
-102
-5.9
360
20.9
0.79
454
1 639
100
584
35.6
1 055
64.4
—
0
517
31.5
529
32.3
526
32.1
-107
-6.5
—
0
412
25.1
66
4
236
14.4
0.51
455
1 451
100
494
34
957
66
—
0
502
34.6
509
35.1
448
30.9
-119
-8.2
—
0
323
22.3
53
3.7
183
12.6
0.39
458
1 546
100
532
34.4
1 014
65.6
—
0
536
34.7
541
35
473
30.6
-101
-6.5
—
0
289
18.7
27
1.7
179
11.6
0.38
461
1 495
100
490
32.8
1 005
67.2
—
0
472
31.6
478
32
527
35.3
-112
-7.5
—
0
394
26.4
65
4.3
221
14.8
0.47
465
1 438
100
467
32.5
971
67.5
—
0
463
32.2
467
32.5
504
35
-137
-9.5
—
0
362
25.2
-29
-2.02
259
18
0.55
466
1 260
100
401
31.8
859
68.2
—
0
452
35.9
457
36.3
402
31.9
-83
-6.6
—
0
318
25.2
47
3.7
179
14.2
0.38
465
1 358
100
454
33.4
904
66.6
—
0
472
34.8
471
34.7
433
31.9
-181
-13.3
—
0
143
10.5
4
0.3
91
6.7
0.19
465
1 337
100
418
31.3
919
68.7
—
0
422
31.6
429
32.1
490
36.6
-191
-14.3
—
0
288
21.5
65
4.9
145
10.8
0.3
470
1 048
100
339
32.3
709
67.7
—
0
418
39.9
424
40.5
285
27.2
-162
-15.5
—
0
115
11
-49
-4.7
106
10.1
0.22
469
1 225
100
399
32.6
826
67.4
—
0
445
36.3
444
36.2
382
31.2
-113
-9.2
—
0
270
22
46
3.8
144
11.8
0.3
469
1 479
100
488
33
991
67
—
0
441
29.8
448
30.3
543
36.7
-140
-9.5
—
0
366
24.7
109
7.4
165
11.2
0.35
469
1 458
100
475
32.6
983
67.4
—
0
443
30.4
446
30.6
537
36.8
-91
-6.2
—
0
430
29.5
79
5.4
201
13.8
0.42
470
1 400
100
451
32.2
949
67.8
—
0
434
31
439
31.4
510
36.4
-153
-10.9
—
0
354
25.3
97
6.9
142
10.1
0.3
469
1 266
100
404
31.9
862
68.1
—
0
430
34
430
34
432
34.1
-117
-9.2
—
0
302
23.9
56
4.4
135
10.7
0.28
467
1 384.5
100
470.1
34
914.4
66
—
0
390.4
28.2
393.5
28.4
520.9
37.6
-111.4
-8.05
—
0
386.3
27.9
76.1
5.5
163
11.8
0.34
469.1
1 375.3
100
469.9
34.2
905.4
65.8
—
0
391.6
28.5
412.9
30
492.5
35.8
-128
-9.3
—
0
342.3
24.9
92.5
6.7
133.6
9.7
0.28
474.9
1 343.4
100
448.9
33.4
894.5
66.6
—
0
391.3
29.1
396.4
29.5
498.1
37.1
-98.4
-7.3
—
0
372.9
27.8
58.7
4.4
167.6
12.5
0.35
474.1
1 253.8
100
429.1
34.2
824.7
65.8
—
0
393.5
31.4
394.2
31.4
430.5
34.3
-142.2
-11.3
—
0
280.5
22.4
1.7
0.1
147.8
11.8
0.31
473.9
1 234.2
473.4
760.8
—
235
241.4
519.4
-145.7
—
325.8
-54.7
395
0.82
476.5
1 208.6
493.3
715.3
—
205.9
211.5
503.8
-149.6
—
285.1
38.3
91.4
0.19
478.6
1 132.7
460.2
672.5
—
196.3
202.2
470.3
-165.7
—
286.4
42.9
89.5
0.18
478
1 000.6
423.4
577.2
—
192.8
199
378.2
-116.1
—
204.4
37.8
50.2
0.1
476.5
1 111.4
448.3
663.1
—
185.8
191.2
471.9
-77.5
—
374.3
72.9
118.4
0.25
470.9
1 075.7
455
620.7
—
184.2
190.6
430.1
-118.5
-0.3
303.2
64.6
86.3
0.18
470.6
1 040.2
435.8
604.4
—
177.9
182.3
422.1
-108.7
-0.9
306.8
59.2
90.9
0.19
470.1
918.5
388.2
530.3
—
170.3
175.9
354.4
-119.9
-0.8
215.5
47.2
50
0.1
468.4
1 057
454.9
602.1
—
217.1
215
387.1
-115.7
-0.3
206
21.5
51.7
0.1
476
1 019.7
446.6
573.1
—
190.4
193.8
379.3
-125.7
-0.7
227.6
44.7
49.6
0.1
476.5
1 042.2
474.8
567.4
—
192
197.4
370
-166.6
-0.7
139
45.2
11
0.02
476.4
933.3
433.2
500.1
—
207.7
212.2
287.9
-155.9
-0.9
101.3
50.7
-8.3
-0.04
202.2
417.8
108.7
309.1
—
111.4
113.1
196
-292.1
—
-385.8
-4.5
-510.8
-1.6
319.1
278.9
16.5
262.4
—
119.7
126.6
135.8
-175.9
-0.3
-50.4
-26.9
-23.5
-0.07
352
261.2
15.7
245.5
—
79.3
83.8
161.7
-53.2
-0.4
100.9
25.8
75.1
0.21
359.4
240.9
15.5
225.4
—
82.4
86.8
138.6
-54.2
-0.2
81.3
20.9
60.4
0.17
359.2