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 Apple Pay 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, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Revenues from franchised restaurants
Sales by Company-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: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

The financial data reveals several notable trends over the period analyzed. The proportion of revenues from franchised restaurants has increased, rising from 55.84% in 2020 to around 60.6% by 2024, indicating continued growth or emphasis on the franchising business segment. Conversely, sales by company-operated restaurants have declined from 42.37% in 2020 to approximately 37.7% in 2024, signaling a shift in revenue composition perhaps due to strategic focus or operational changes. Other revenues have remained relatively stable, with minor fluctuations between 1.24% and 1.78% of total revenues.

Cost structure analysis shows a general trend of decreasing occupancy expenses related to franchised restaurants, from -11.49% down to around -9.78%, which may suggest improved efficiency or better cost management. The costs for food and paper, as well as payroll and employee benefits, have also decreased from around -13.35% to -11.55% and -12.58% to -11.42%, respectively, over the period, which could be reflective of operational efficiencies or cost-saving initiatives. Occupancy and other operating expenses show a steady downward trend from -10.42% to approximately -9.19%.

Company-operated restaurant expenses have notably decreased from -36.35% to around -32.16%, pointing toward improved cost management or operational efficiency within this segment. Other restaurant expenses have generally been low and stable, though with a slight uptick toward -1.31% in 2024.

Gross margin has improved significantly, increasing from 50.77% in 2020 to 56.75% in 2024, illustrating enhanced profitability from core operations. Depreciation and amortization as a percentage of revenues fluctuated mildly, generally staying close to around -1.5%. Other operating expenses and selling, general & administrative expenses have decreased, contributing positively to operating results.

There is some volatility in gains on sales of restaurant businesses, with values ranging between 0.12% and 0.42%. Equity earnings of unconsolidated affiliates remained relatively stable around 0.5% to 0.7%. Asset dispositions and impairment charges showed fluctuations, with impairment and other charges exhibiting negative values during some years, which could reflect asset write-downs or restructuring costs.

Operating income as a percentage of revenues increased from 38.13% in 2020 to peaks above 45% in 2023 and 2024, underscoring improved operational profitability. Interest expense as a percentage of revenues declined from -6.34% to -5.81%, reflecting potentially better financing terms or lower debt levels relatively to revenue. Nonoperating income/expense showed some variability but stayed close to neutral in recent years.

Income before taxes and net income margins show strong growth, with net income margin rising from 24.63% in 2020 to over 31% in 2024. The provision for income taxes has marginally increased as a percentage of revenues toward -8.19%. Overall, the data indicates enhanced profitability and efficiency with a shift in revenue sources toward franchised restaurants and improved cost controls across multiple expense categories.