
Wendy's Company (WEN) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
523.5M
Gross Profit
148.0M
28.27%
Operating Income
79.9M
15.26%
Net Income
39.2M
7.49%
Balance Sheet Metrics
Total Assets
4.9B
Total Liabilities
4.8B
Shareholders Equity
130.2M
Debt to Equity
36.77
Cash Flow Metrics
Operating Cash Flow
94.8M
Free Cash Flow
67.7M
Revenue & Profitability Trend
Wendy's Company Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 2.2B | 2.2B | 2.1B | 1.9B | 1.7B |
Cost of Goods Sold | 1.5B | 1.4B | 1.4B | 1.2B | 1.1B |
Gross Profit | 790.0M | 776.5M | 720.8M | 698.3M | 621.5M |
Gross Margin % | 35.2% | 35.6% | 34.4% | 36.8% | 35.8% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 255.2M | 250.0M | 255.0M | 243.0M | 206.9M |
Other Operating Expenses | -11.5M | -13.8M | -23.7M | -14.5M | -8.4M |
Total Operating Expenses | 243.7M | 236.2M | 231.3M | 228.5M | 198.5M |
Operating Income | 388.4M | 391.7M | 353.7M | 344.2M | 290.2M |
Operating Margin % | 17.3% | 18.0% | 16.9% | 18.1% | 16.7% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | 29.1M |
Interest Expense | 123.9M | 124.1M | 122.3M | 109.2M | 117.7M |
Other Non-Operating Income | 7.9M | 11.8M | 12.2M | 5.5M | -19.7M |
Pre-tax Income | 272.4M | 279.4M | 243.5M | 240.6M | 152.8M |
Income Tax | 78.1M | 75.0M | 66.1M | 40.2M | 35.0M |
Effective Tax Rate % | 28.7% | 26.8% | 27.2% | 16.7% | 22.9% |
Net Income | 194.4M | 204.4M | 177.4M | 200.4M | 117.8M |
Net Margin % | 8.7% | 9.4% | 8.5% | 10.6% | 6.8% |
Key Metrics | |||||
EBITDA | 571.2M | 569.8M | 499.9M | 470.4M | 424.5M |
EPS (Basic) | $0.95 | $0.98 | $0.83 | $0.91 | $0.53 |
EPS (Diluted) | $0.95 | $0.97 | $0.82 | $0.89 | $0.52 |
Basic Shares Outstanding | 204351000 | 209486000 | 213766000 | 221375000 | 223684000 |
Diluted Shares Outstanding | 204351000 | 209486000 | 213766000 | 221375000 | 223684000 |
Income Statement Trend
Wendy's Company Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 450.5M | 516.0M | 745.9M | 249.4M | 307.0M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 86.8M | 104.8M | 98.6M | 101.5M | 93.7M |
Inventory | 6.5M | 6.7M | 7.1M | 5.9M | 4.7M |
Other Current Assets | 45.6M | 39.6M | 27.0M | 30.6M | 89.7M |
Total Current Assets | 736.1M | 837.7M | 1.1B | 592.8M | 687.6M |
Non-Current Assets | |||||
Property, Plant & Equipment | 1.0B | 1.0B | 1.1B | 1.1B | 1.1B |
Goodwill | 2.7B | 2.8B | 2.8B | 2.8B | 2.7B |
Intangible Assets | 1.2B | 1.2B | 1.2B | 1.3B | 1.2B |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 185.4M | 178.6M | 171.0M | 139.1M | 120.1M |
Total Non-Current Assets | 4.3B | 4.3B | 4.4B | 4.5B | 4.4B |
Total Assets | 5.0B | 5.2B | 5.5B | 5.1B | 5.0B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 28.5M | 27.4M | 44.0M | 41.2M | 31.1M |
Short-term Debt | 150.7M | 98.9M | 95.7M | 87.1M | 86.4M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 141.7M | 163.2M | 178.0M | 206.7M | 186.0M |
Total Current Liabilities | 397.6M | 381.9M | 388.0M | 426.9M | 413.3M |
Non-Current Liabilities | |||||
Long-term Debt | 3.9B | 4.0B | 4.2B | 3.8B | 3.6B |
Deferred Tax Liabilities | 263.4M | 270.4M | 270.4M | 267.7M | 280.8M |
Other Non-Current Liabilities | 84.2M | 89.7M | 98.8M | 112.9M | 117.7M |
Total Non-Current Liabilities | 4.4B | 4.5B | 4.6B | 4.2B | 4.1B |
Total Liabilities | 4.8B | 4.9B | 5.0B | 4.7B | 4.5B |
Equity | |||||
Common Stock | 47.0M | 47.0M | 47.0M | 47.0M | 47.0M |
Retained Earnings | 399.7M | 409.9M | 414.7M | 344.2M | 238.7M |
Treasury Stock | 3.1B | 3.0B | 2.9B | 2.8B | 2.6B |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 259.4M | 309.8M | 465.7M | 436.4M | 549.6M |
Key Metrics | |||||
Total Debt | 4.1B | 4.1B | 4.3B | 3.9B | 3.7B |
Working Capital | 338.5M | 455.7M | 670.3M | 165.9M | 274.3M |
Balance Sheet Composition
Wendy's Company Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 194.4M | 204.4M | 177.4M | 200.4M | 117.8M |
Depreciation & Amortization | 157.9M | 148.6M | 135.8M | 125.5M | 132.8M |
Stock-Based Compensation | 23.0M | 23.7M | 24.5M | 22.0M | 18.9M |
Working Capital Changes | -24.7M | -26.2M | -39.1M | 12.6M | -7.3M |
Operating Cash Flow | 339.4M | 341.0M | 256.3M | 320.5M | 260.2M |
Investing Activities | |||||
Capital Expenditures | - | - | - | - | - |
Acquisitions | 4.9M | 2.1M | 8.2M | -68.0M | 1.2M |
Investment Purchases | -41.2M | -8.0M | -3.6M | -10.0M | 0 |
Investment Sales | 0 | 31.0K | 0 | 63.0K | 169.0K |
Investing Cash Flow | -34.9M | -1.5M | 7.8M | -76.7M | 719.0K |
Financing Activities | |||||
Share Repurchases | -77.4M | -189.6M | -52.0M | -268.5M | -62.2M |
Dividends Paid | -204.4M | -209.3M | -106.8M | -94.8M | -64.9M |
Debt Issuance | 0 | 0 | 500.0M | 1.1B | 153.3M |
Debt Repayment | -49.7M | -116.3M | -44.1M | -984.0M | -199.8M |
Financing Cash Flow | -336.0M | -519.0M | 283.8M | -272.7M | -181.3M |
Free Cash Flow | 260.9M | 260.4M | 174.4M | 267.8M | 215.4M |
Net Change in Cash | -31.4M | -179.5M | 547.9M | -29.0M | 79.6M |
Cash Flow Trend
Wendy's Company Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
10.60
Forward P/E
9.58
Price to Book
14.98
Price to Sales
0.86
PEG Ratio
9.58
Profitability Ratios
Profit Margin
8.57%
Operating Margin
14.84%
Return on Equity
90.40%
Return on Assets
4.55%
Financial Health
Current Ratio
1.49
Debt to Equity
3,134.71
Beta
0.34
Per Share Data
EPS (TTM)
$0.94
Book Value per Share
$0.67
Revenue per Share
$11.00
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
wen | 1.9B | 10.60 | 14.98 | 90.40% | 8.57% | 3,134.71 |
McDonald's | 216.6B | 26.73 | -62.68 | -216.57% | 31.75% | -15.29 |
Starbucks | 98.7B | 37.60 | -12.86 | -50.54% | 7.18% | -3.63 |
Sweetgreen | 1.4B | - | 3.24 | -19.79% | -13.04% | 76.12 |
Arcos Dorados | 1.4B | 10.22 | 2.67 | 26.85% | 3.01% | 425.98 |
Papa John's | 1.4B | 17.63 | -3.29 | -20.16% | 3.78% | -2.37 |
Financial data is updated regularly. All figures are in the company's reporting currency.