Loading DRI…
Loading financial statements…
Import this data to Google Sheets with:
=jivedata("DRI","financials")Full statements spill as a table. For one cell: =jivedata("DRI","Revenue") or =jivedata("DRI","Revenue","TTM"). Install the Jive Data add-on, then paste into a cell.
DRI • CIK 0000940944
| (in thousands, except per share data) | FY 2024 | FY 2025 | FY 2026 | TTM |
|---|---|---|---|---|
| Antidilutive Securities Excluded from Computation of Earnings Per Share, Amount | 100,000 | 100,000 | 100,000 | 200,000 |
| (in thousands, except per share data) | FY 2024 | FY 2025 | FY 2026 | TTM |
|---|---|---|---|---|
| Cash and Cash Equivalents, at Carrying Value | $194,800 | $240,000 | $219,500 | $220,500 |
| Receivables, Net, Current | $79,100 | $93,800 | $129,900 | $118,000 |
| Property, Plant, and Equipment and Finance Lease Right-of-Use Asset, after Accumulated Depreciation and Amortization | $4,184,300 | $4,716,000 | $5,048,600 | $5,122,200 |
| Inventory, Net | $290,500 | $311,600 | $326,300 | $321,000 |
| Operating Lease, Right-of-Use Asset | $3,429,300 | $3,555,900 | $3,433,100 | $3,713,800 |
| Prepaid Taxes | $121,700 | $135,600 | $139,800 | $146,300 |
| Goodwill | $1,391,000 | $1,659,400 | $1,658,200 | $1,658,200 |
| Prepaid Expense and Other Assets, Current | $136,700 | $156,700 | $127,400 | $147,300 |
| Indefinite-Lived Trademarks | $1,148,000 | $1,346,400 | $1,346,400 | $1,346,400 |
| Assets, Current | $822,800 | $937,700 | $942,900 | $953,100 |
| Other Assets, Noncurrent | $347,600 | $371,600 | $433,200 | $432,900 |
| Assets | $11,323,000 | $12,587,000 | $12,862,400 | $13,226,600 |
| Long-term Debt | $1,370,400 | $2,128,900 | $1,637,700 | $1,636,100 |
| Deferred Income Tax Liabilities, Net | $232,000 | $278,800 | $343,600 | $367,600 |
| Operating Lease, Liability, Noncurrent | $3,704,700 | $3,816,900 | $3,722,300 | $4,009,700 |
| Other Liabilities, Noncurrent | $1,580,900 | $1,803,600 | $1,945,900 | $1,945,800 |
| Liabilities | $9,080,500 | $10,275,700 | $10,654,900 | $11,158,200 |
| Accounts Payable, Current | $399,500 | $439,600 | $427,700 | $470,000 |
| Long-term Debt, Current Maturities | — | — | $693,600 | $693,600 |
| Employee-related Liabilities, Current | $190,100 | $207,500 | $236,100 | $596,600 |
| Taxes Payable, Current | — | — | $87,000 | $87,000 |
| Other Liabilities, Current | $847,200 | $913,300 | $955,000 | $485,300 |
| Liabilities, Current | $2,192,500 | $2,247,500 | $3,005,400 | $3,199,000 |
| Common Stocks, Including Additional Paid in Capital | $2,252,400 | $2,295,600 | $2,296,300 | $2,307,500 |
| Preferred Stock, Value, Issued | $0 | $0 | $0 | $0 |
| Retained Earnings (Accumulated Deficit) | $-35,500 | $-16,100 | $-108,400 | $-259,500 |
| Accumulated Other Comprehensive Income (Loss), Net of Tax | $25,600 | $31,800 | $19,600 | $20,400 |
| Stockholders' Equity Attributable to Parent | $2,242,500 | $2,311,300 | $2,207,500 | $2,068,400 |
| Common Stock, Shares Authorized | 500,000,000 | 500,000,000 | 500,000,000 | 500,000,000 |
| Common Stock, Shares, Issued | 118,900,000 | 117,000,000 | 114,100,000 | 114,100,000 |
| Preferred Stock, Shares Authorized | 25,000,000 | 25,000,000 | 25,000,000 | 25,000,000 |
| Preferred Stock, Shares Issued | 0 | 0 | 0 | 0 |
| (in thousands, except per share data) | FY 2024 | FY 2025 | FY 2026 | TTM |
|---|---|---|---|---|
| Net Income (Loss) Attributable to Parent | $1,027,600 | $1,049,600 | $1,206,700 | $1,182,300 |
| Income (Loss) from Discontinued Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest | $-2,900 | $-1,400 | $-7,000 | $-7,800 |
| Net Cash Provided by (Used in) Operating Activities, Continuing Operations | $1,621,700 | $1,707,000 | $1,853,100 | $1,789,600 |
| Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, Period Increase (Decrease), Including Exchange Rate Effect | $-196,100 | $34,400 | $-26,900 | $3,100 |
| Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents | $220,100 | $254,500 | $227,600 | $230,700 |
| Payments to Acquire Property, Plant, and Equipment | $601,200 | $644,600 | $734,000 | $735,200 |
| Proceeds from Sale of Property, Plant, and Equipment | $3,300 | $2,500 | $45,500 | $34,000 |
| Payments to Acquire Businesses, Net of Cash Acquired | $701,100 | $613,700 | $0 | $0 |
| Payments to Acquire Other Productive Assets | $27,100 | $27,300 | $26,400 | $25,700 |
| Payments for (Proceeds from) Other Investing Activities | $-1,500 | $-4,800 | $-3,500 | $-3,500 |
| Net Cash Provided by (Used in) Investing Activities | $-1,324,600 | $-1,278,300 | $-711,400 | $-723,400 |
| Depreciation, Depletion and Amortization | $459,900 | $516,100 | $561,100 | $570,200 |
| Proceeds from Issuance of Common Stock | $43,600 | $55,600 | $25,000 | $36,200 |
| Gain (Loss) on Sale of Assets and Asset Impairment Charges | $-12,400 | $-49,200 | $10,700 | $-27,400 |
| Payments of Dividends | $628,400 | $658,500 | $693,000 | $702,100 |
| Share-based Payment Arrangement, Noncash Expense | $68,500 | $79,100 | $79,100 | $80,700 |
| Payments for Repurchase of Common Stock | $453,900 | $418,200 | $671,700 | $709,800 |
| Increase (Decrease) in Operating Capital | $-95,400 | $-11,500 | $24,800 | $84,200 |
| Proceeds from (Repayments of) Commercial Paper | — | $-86,800 | $194,000 | $194,000 |
| Deferred Income Taxes and Tax Credits | $-3,200 | $5,000 | $71,300 | $40,900 |
| Proceeds from Issuance of Long-term Debt | $1,100,000 | $750,000 | $0 | $0 |
| Repayments of Long-term Debt | $600,000 | $0 | $0 | $0 |
| Finance Lease, Principal Payments | $22,000 | $21,000 | $18,100 | $18,200 |
| Other Noncash Income (Expense) | $16,700 | $3,300 | $-6,400 | $-6,400 |
| Payments of Debt Issuance Costs | $11,600 | $6,900 | $0 | $0 |
| Net Cash Provided by (Used in) Financing Activities | $-483,400 | $-385,800 | $-1,163,800 | $-1,056,000 |
| Cash Provided by (Used in) Operating Activities, Discontinued Operations | $-9,800 | $-8,500 | $-4,800 | $-7,100 |
| Cash and Cash Equivalents, at Carrying Value | $194,800 | $240,000 | $219,500 | $229,000 |
| Restricted Cash and Cash Equivalents | $25,300 | $14,500 | $8,100 | $1,700 |
| Increase (Decrease) in Receivables | $-9,300 | $13,200 | $36,200 | $44,500 |
| Increase (Decrease) in Inventories | $-5,600 | $20,500 | $14,700 | $11,400 |
| Increase (Decrease) in Prepaid Expense and Other Assets | $1,400 | $6,700 | $2,600 | $13,100 |
| Increase (Decrease) in Accounts Payable | $-11,300 | $26,600 | $-22,600 | $-18,300 |
| Increase (Decrease) in Employee Related Liabilities | $7,700 | $13,300 | $28,600 | $4,300 |
| Increase (Decrease) in Income Taxes Payable | $5,100 | $-15,200 | $-6,700 | $-6,700 |
| Increase (Decrease) in Property and Other Taxes Payable | $4,600 | $8,000 | $2,800 | $2,800 |
| Increase (Decrease) in Contract with Customer, Liability | $12,900 | $5,000 | $6,600 | $8,700 |
| Increase (Decrease) in Other Current Liabilities | $62,900 | $14,200 | $20,000 | $-20,800 |