Domino's Pizza Enterprises Ltd
ASX:DMP
Balance Sheet
Balance Sheet Decomposition
Domino's Pizza Enterprises Ltd
Domino's Pizza Enterprises Ltd
Balance Sheet
Domino's Pizza Enterprises Ltd
| Jun-2004 | Jul-2005 | Jul-2006 | Jul-2007 | Jun-2008 | Jun-2009 | Jul-2010 | Jul-2011 | Jul-2012 | Jun-2013 | Jun-2014 | Jun-2015 | Jul-2016 | Jul-2017 | Jul-2018 | Jun-2019 | Jun-2020 | Jun-2021 | Jul-2022 | Jul-2023 | Jun-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||
| Cash & Cash Equivalents |
5
|
3
|
19
|
8
|
13
|
17
|
16
|
28
|
40
|
19
|
42
|
43
|
60
|
50
|
76
|
101
|
246
|
175
|
77
|
160
|
88
|
153
|
|
| Cash Equivalents |
5
|
3
|
19
|
8
|
13
|
17
|
16
|
28
|
40
|
19
|
42
|
43
|
60
|
50
|
76
|
101
|
246
|
175
|
77
|
160
|
88
|
153
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
1
|
0
|
2
|
1
|
2
|
1
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
5
|
5
|
5
|
25
|
25
|
23
|
22
|
19
|
21
|
27
|
37
|
48
|
84
|
90
|
106
|
112
|
162
|
159
|
176
|
251
|
187
|
214
|
|
| Accounts Receivables |
5
|
5
|
5
|
25
|
20
|
19
|
17
|
17
|
20
|
24
|
34
|
39
|
65
|
66
|
78
|
91
|
140
|
140
|
163
|
174
|
132
|
155
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
4
|
5
|
4
|
1
|
1
|
3
|
3
|
9
|
20
|
24
|
28
|
21
|
22
|
19
|
12
|
77
|
55
|
59
|
|
| Inventory |
1
|
1
|
1
|
5
|
4
|
4
|
4
|
4
|
6
|
7
|
12
|
12
|
17
|
21
|
19
|
22
|
28
|
27
|
33
|
44
|
52
|
47
|
|
| Other Current Assets |
4
|
6
|
6
|
7
|
8
|
3
|
5
|
5
|
5
|
7
|
10
|
13
|
23
|
26
|
29
|
30
|
87
|
94
|
126
|
134
|
134
|
131
|
|
| Total Current Assets |
14
|
15
|
32
|
45
|
50
|
47
|
49
|
57
|
74
|
60
|
103
|
117
|
184
|
188
|
230
|
265
|
522
|
455
|
411
|
590
|
461
|
546
|
|
| PP&E Net |
28
|
31
|
33
|
34
|
30
|
31
|
31
|
34
|
35
|
50
|
93
|
122
|
188
|
199
|
200
|
253
|
986
|
969
|
963
|
988
|
872
|
737
|
|
| PP&E Gross |
28
|
31
|
33
|
34
|
30
|
31
|
31
|
34
|
35
|
50
|
93
|
122
|
188
|
199
|
200
|
253
|
986
|
969
|
963
|
988
|
872
|
737
|
|
| Accumulated Depreciation |
11
|
14
|
17
|
15
|
15
|
19
|
22
|
25
|
25
|
23
|
33
|
41
|
53
|
67
|
86
|
136
|
138
|
158
|
174
|
188
|
212
|
231
|
|
| Intangible Assets |
0
|
0
|
0
|
1
|
2
|
4
|
7
|
9
|
13
|
17
|
64
|
69
|
290
|
303
|
366
|
369
|
387
|
380
|
450
|
639
|
632
|
687
|
|
| Goodwill |
10
|
26
|
33
|
40
|
41
|
44
|
46
|
48
|
47
|
57
|
278
|
283
|
408
|
387
|
429
|
475
|
493
|
456
|
486
|
552
|
534
|
581
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
16
|
25
|
40
|
60
|
50
|
50
|
54
|
88
|
77
|
59
|
62
|
|
| Long-Term Investments |
0
|
0
|
5
|
7
|
16
|
21
|
15
|
11
|
6
|
4
|
20
|
2
|
2
|
3
|
3
|
3
|
2
|
4
|
4
|
3
|
2
|
2
|
|
| Other Long-Term Assets |
4
|
5
|
3
|
5
|
3
|
2
|
2
|
1
|
1
|
1
|
0
|
23
|
31
|
13
|
15
|
23
|
32
|
34
|
30
|
31
|
32
|
54
|
|
| Other Assets |
10
|
26
|
33
|
40
|
41
|
44
|
46
|
48
|
47
|
57
|
278
|
283
|
408
|
387
|
429
|
475
|
493
|
456
|
486
|
552
|
534
|
581
|
|
| Total Assets |
57
N/A
|
79
+39%
|
106
+35%
|
132
+24%
|
142
+8%
|
149
+5%
|
149
0%
|
160
+8%
|
175
+9%
|
190
+8%
|
559
+195%
|
631
+13%
|
1 128
+79%
|
1 133
+0%
|
1 302
+15%
|
1 438
+10%
|
2 471
+72%
|
2 352
-5%
|
2 432
+3%
|
2 879
+18%
|
2 593
-10%
|
2 670
+3%
|
|
| Liabilities | |||||||||||||||||||||||
| Accounts Payable |
8
|
11
|
12
|
25
|
27
|
25
|
23
|
29
|
33
|
36
|
96
|
103
|
141
|
126
|
146
|
179
|
312
|
332
|
298
|
371
|
317
|
311
|
|
| Accrued Liabilities |
2
|
2
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
5
|
5
|
6
|
6
|
10
|
10
|
10
|
12
|
14
|
6
|
8
|
9
|
7
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
1
|
1
|
1
|
0
|
0
|
1
|
1
|
15
|
12
|
8
|
4
|
2
|
36
|
18
|
4
|
5
|
155
|
109
|
154
|
141
|
151
|
165
|
|
| Other Current Liabilities |
4
|
4
|
3
|
0
|
1
|
2
|
3
|
3
|
4
|
3
|
9
|
20
|
83
|
76
|
41
|
52
|
57
|
83
|
182
|
74
|
68
|
65
|
|
| Total Current Liabilities |
14
|
17
|
18
|
29
|
31
|
31
|
31
|
51
|
52
|
51
|
113
|
131
|
266
|
230
|
201
|
246
|
536
|
539
|
641
|
594
|
545
|
548
|
|
| Long-Term Debt |
23
|
14
|
31
|
33
|
28
|
21
|
14
|
1
|
3
|
33
|
119
|
123
|
286
|
311
|
595
|
646
|
1 320
|
1 159
|
1 259
|
1 599
|
1 294
|
1 317
|
|
| Deferred Income Tax |
1
|
1
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
2
|
9
|
8
|
50
|
48
|
68
|
60
|
65
|
67
|
85
|
119
|
112
|
117
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
4
|
0
|
1
|
2
|
4
|
3
|
3
|
2
|
1
|
1
|
60
|
64
|
132
|
128
|
131
|
140
|
157
|
192
|
25
|
48
|
33
|
24
|
|
| Total Liabilities |
42
N/A
|
32
-23%
|
50
+53%
|
64
+30%
|
63
-2%
|
54
-14%
|
48
-11%
|
55
+14%
|
58
+6%
|
87
+50%
|
300
+244%
|
326
+9%
|
733
+125%
|
718
-2%
|
995
+39%
|
1 092
+10%
|
2 078
+90%
|
1 957
-6%
|
2 010
+3%
|
2 359
+17%
|
1 983
-16%
|
2 007
+1%
|
|
| Equity | |||||||||||||||||||||||
| Common Stock |
0
|
39
|
40
|
49
|
56
|
63
|
64
|
65
|
70
|
41
|
194
|
198
|
249
|
340
|
193
|
206
|
235
|
260
|
264
|
430
|
519
|
617
|
|
| Retained Earnings |
15
|
7
|
16
|
18
|
24
|
32
|
41
|
47
|
58
|
66
|
79
|
120
|
126
|
72
|
102
|
104
|
114
|
129
|
168
|
95
|
104
|
3
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
1
|
5
|
7
|
11
|
5
|
14
|
13
|
20
|
3
|
13
|
36
|
44
|
6
|
10
|
5
|
13
|
43
|
|
| Total Equity |
15
N/A
|
46
+211%
|
56
+22%
|
67
+19%
|
79
+18%
|
95
+20%
|
100
+6%
|
105
+5%
|
117
+12%
|
103
-12%
|
259
+153%
|
305
+18%
|
395
+29%
|
415
+5%
|
308
-26%
|
346
+12%
|
393
+14%
|
395
+0%
|
422
+7%
|
521
+23%
|
610
+17%
|
663
+9%
|
|
| Total Liabilities & Equity |
57
N/A
|
79
+39%
|
106
+35%
|
132
+24%
|
142
+8%
|
149
+5%
|
149
0%
|
160
+8%
|
175
+9%
|
190
+8%
|
559
+195%
|
631
+13%
|
1 128
+79%
|
1 133
+0%
|
1 302
+15%
|
1 438
+10%
|
2 471
+72%
|
2 352
-5%
|
2 432
+3%
|
2 879
+18%
|
2 593
-10%
|
2 670
+3%
|
|
| Shares Outstanding | |||||||||||||||||||||||
| Common Shares Outstanding |
2
|
62
|
62
|
65
|
67
|
70
|
70
|
70
|
72
|
72
|
86
|
87
|
88
|
89
|
85
|
86
|
86
|
87
|
87
|
89
|
91
|
94
|
|