Stock Analysis on Net

McDonald’s Corp. (NYSE:MCD)

$24.99

Common-Size Income Statement

Paying user area


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

McDonald’s Corp., common-size consolidated income statement

Microsoft Excel
12 months ended: Dec 31, 2025 Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021
Revenues from franchised restaurants
Sales by Company-owned and operated restaurants
Other revenues
Revenues
Franchised restaurants, occupancy expenses
Food & paper
Payroll & employee benefits
Occupancy & other operating expenses
Company-operated restaurant expenses
Other restaurant expenses
Gross margin
Depreciation and amortization
Other
Selling, general & administrative expenses
Gains on sales of restaurant businesses
Equity in earnings of unconsolidated affiliates
Asset dispositions and other income (expense), net
Impairment and other gains (charges), net
Other operating income (expense), net
Operating income
Interest expense, net of capitalized interest
Nonoperating income (expense), net
Income before provision for income taxes
Provision for income taxes
Net income

Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).


The common-size income statement reveals several noteworthy trends over the five-year period. Revenues are consistently represented as 100%, allowing for a clear view of the proportional contribution of each line item. A significant portion of revenue consistently originates from franchised restaurants, exhibiting a gradual increase from 56.35% to 61.55%. Conversely, revenue from company-owned and operated restaurants demonstrates a declining trend, moving from 42.15% to 36.04%.

Revenue Composition
The increasing reliance on franchised revenue suggests a potential shift in business model towards a more capital-light approach. The decrease in company-owned revenue could indicate strategic divestitures or slower growth in those segments. Other revenues show a notable increase, rising from 1.51% to 2.41%, potentially indicating diversification efforts or gains from new revenue streams.
Cost of Goods Sold & Operating Expenses
Company-operated restaurant expenses represent the largest proportional cost, decreasing from 34.65% to 30.76%. Food & paper costs also show a decreasing trend, from 13.34% to 11.18%, potentially reflecting improved supply chain management or menu adjustments. Payroll and employee benefits remain relatively stable, fluctuating around 11%. Occupancy and other operating expenses also decreased slightly over the period.
Profitability
Gross margin demonstrates a generally positive trend, increasing from 54.17% to 57.41%, despite some fluctuation. Operating income as a percentage of revenue initially decreased from 44.59% to 40.42%, then recovered to 46.10%. This suggests potential operational challenges in 2022, followed by improvements in efficiency or cost control. Net income margin follows a similar pattern, declining from 32.49% to 26.65% and then rising to 31.85%.
Non-Operating Items & Taxes
Interest expense consistently represents a significant non-operating expense, increasing from 5.11% to 5.88%. The provision for income taxes as a percentage of revenue also increased over the period, from 6.82% to 8.68%, likely reflecting changes in tax regulations or profitability. Several years show notable fluctuations in impairment and other gains/charges, and other operating income/expense, suggesting infrequent but potentially material impacts from asset disposals or restructuring activities.

Overall, the financial performance demonstrates a degree of volatility, particularly in operating income and net income. The shift towards increased franchised revenue and decreasing company-owned revenue is a key trend. While costs are generally being managed effectively, the increasing interest expense and tax provision warrant continued monitoring.