Domino's Pizza Enterprises Ltd
ASX:DMP
Cash Flow Statement
Cash Flow Statement
Domino's Pizza Enterprises Ltd
| Jul-2006 | Dec-2006 | Jul-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Jan-2010 | Jul-2010 | Jan-2011 | Jul-2011 | Jan-2012 | Jul-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Jan-2016 | Jul-2016 | Jan-2017 | Jul-2017 | Dec-2017 | Jul-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Jan-2022 | Jul-2022 | Jan-2023 | Jul-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
3
|
4
|
6
|
8
|
9
|
9
|
2
|
0
|
1
|
(1)
|
2
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
1
|
|
| Cash Taxes Paid |
(4)
|
(5)
|
(6)
|
(3)
|
(2)
|
(3)
|
(2)
|
(3)
|
(4)
|
(5)
|
(6)
|
(7)
|
(8)
|
(10)
|
(12)
|
(13)
|
(19)
|
(20)
|
(20)
|
(29)
|
(34)
|
(38)
|
(37)
|
(34)
|
(34)
|
(40)
|
(42)
|
(54)
|
(59)
|
(47)
|
(56)
|
(68)
|
(73)
|
(64)
|
(56)
|
(10)
|
(1)
|
(50)
|
(50)
|
|
| Cash Interest Paid |
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(6)
|
(9)
|
(12)
|
(13)
|
(16)
|
(18)
|
(18)
|
(17)
|
(17)
|
(17)
|
(20)
|
(27)
|
(37)
|
(40)
|
(37)
|
(34)
|
|
| Change in Working Capital |
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
4
|
5
|
5
|
7
|
9
|
9
|
9
|
10
|
10
|
11
|
13
|
14
|
13
|
13
|
14
|
|
| Cash from Operating Activities |
20
N/A
|
12
-36%
|
7
-44%
|
12
+74%
|
19
+52%
|
21
+12%
|
25
+21%
|
27
+6%
|
24
-11%
|
27
+13%
|
36
+34%
|
35
-2%
|
38
+7%
|
36
-5%
|
33
-8%
|
53
+61%
|
91
+70%
|
114
+26%
|
106
-7%
|
105
-1%
|
128
+23%
|
123
-5%
|
133
+8%
|
165
+25%
|
185
+12%
|
186
+1%
|
176
-5%
|
227
+29%
|
311
+37%
|
340
+9%
|
373
+10%
|
304
-18%
|
190
-38%
|
206
+9%
|
261
+26%
|
294
+13%
|
237
-20%
|
190
-20%
|
167
-12%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(10)
|
(10)
|
(13)
|
(2)
|
(10)
|
(9)
|
(9)
|
(14)
|
(15)
|
(15)
|
(17)
|
(19)
|
(25)
|
(29)
|
(35)
|
(42)
|
(52)
|
(68)
|
(75)
|
(88)
|
(114)
|
(105)
|
(99)
|
(95)
|
(84)
|
(95)
|
(123)
|
(137)
|
(125)
|
(119)
|
(143)
|
(170)
|
(192)
|
(181)
|
(158)
|
(136)
|
(90)
|
(74)
|
(76)
|
|
| Other Items |
(6)
|
(20)
|
(10)
|
5
|
1
|
(6)
|
(3)
|
1
|
4
|
5
|
6
|
10
|
13
|
12
|
5
|
(236)
|
(223)
|
8
|
2
|
14
|
(150)
|
(156)
|
10
|
(32)
|
(70)
|
(27)
|
32
|
41
|
26
|
34
|
45
|
(36)
|
(41)
|
(175)
|
(330)
|
(130)
|
24
|
21
|
21
|
|
| Cash from Investing Activities |
(16)
N/A
|
(30)
-85%
|
(23)
+23%
|
3
N/A
|
(9)
N/A
|
(14)
-66%
|
(12)
+19%
|
(13)
-9%
|
(11)
+13%
|
(9)
+15%
|
(12)
-25%
|
(9)
+27%
|
(12)
-41%
|
(17)
-43%
|
(30)
-77%
|
(278)
-815%
|
(275)
+1%
|
(60)
+78%
|
(73)
-20%
|
(74)
-2%
|
(264)
-255%
|
(261)
+1%
|
(88)
+66%
|
(127)
-44%
|
(154)
-21%
|
(122)
+21%
|
(91)
+25%
|
(96)
-5%
|
(99)
-3%
|
(86)
+13%
|
(97)
-14%
|
(206)
-111%
|
(233)
-13%
|
(356)
-52%
|
(488)
-37%
|
(266)
+45%
|
(66)
+75%
|
(52)
+20%
|
(54)
-4%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
5
|
8
|
4
|
6
|
5
|
0
|
1
|
1
|
0
|
3
|
5
|
4
|
1
|
158
|
158
|
2
|
4
|
10
|
8
|
16
|
17
|
(71)
|
(165)
|
(87)
|
10
|
28
|
25
|
21
|
21
|
1
|
1
|
167
|
167
|
30
|
56
|
58
|
68
|
|
| Net Issuance of Debt |
16
|
23
|
3
|
(16)
|
(6)
|
(5)
|
(9)
|
(6)
|
(5)
|
3
|
2
|
(0)
|
0
|
2
|
23
|
119
|
80
|
(17)
|
3
|
21
|
175
|
170
|
6
|
108
|
242
|
121
|
20
|
(33)
|
(38)
|
(165)
|
(282)
|
(66)
|
36
|
87
|
193
|
(67)
|
(320)
|
(218)
|
(137)
|
|
| Cash Paid for Dividends |
(3)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(7)
|
(10)
|
(12)
|
(15)
|
(15)
|
(17)
|
(19)
|
(21)
|
(22)
|
(26)
|
(32)
|
(38)
|
(45)
|
(54)
|
(65)
|
(77)
|
(83)
|
(91)
|
(93)
|
(96)
|
(99)
|
(103)
|
(103)
|
(122)
|
(150)
|
(150)
|
(135)
|
(119)
|
(90)
|
(55)
|
(58)
|
(68)
|
|
| Other |
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(15)
|
(30)
|
(21)
|
(6)
|
0
|
0
|
0
|
22
|
22
|
1
|
(3)
|
5
|
9
|
2
|
25
|
45
|
48
|
53
|
54
|
63
|
71
|
73
|
79
|
81
|
82
|
83
|
|
| Cash from Financing Activities |
13
N/A
|
21
+58%
|
5
-75%
|
(15)
N/A
|
(6)
+62%
|
(3)
+54%
|
(8)
-215%
|
(12)
-51%
|
(13)
-7%
|
(9)
+33%
|
(13)
-40%
|
(12)
+1%
|
(12)
+6%
|
(28)
-143%
|
(27)
+6%
|
234
N/A
|
207
-12%
|
(47)
N/A
|
(31)
+34%
|
(13)
+57%
|
151
N/A
|
144
-5%
|
(53)
N/A
|
(48)
+9%
|
(8)
+83%
|
(50)
-515%
|
(64)
-29%
|
(79)
-23%
|
(70)
+11%
|
(199)
-184%
|
(330)
-66%
|
(161)
+51%
|
(50)
+69%
|
190
N/A
|
314
+65%
|
(48)
N/A
|
(239)
-397%
|
(136)
+43%
|
(55)
+60%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
(1)
|
0
|
0
|
1
|
(1)
|
(2)
|
(1)
|
(1)
|
(0)
|
0
|
(2)
|
0
|
2
|
2
|
1
|
(0)
|
(1)
|
(3)
|
2
|
5
|
(2)
|
(3)
|
2
|
5
|
5
|
1
|
2
|
(4)
|
(17)
|
(7)
|
(5)
|
(4)
|
(4)
|
(7)
|
(4)
|
1
|
8
|
|
| Net Change in Cash |
17
N/A
|
4
-79%
|
(11)
N/A
|
1
N/A
|
5
+586%
|
5
-4%
|
5
+4%
|
(0)
N/A
|
(1)
-175%
|
8
N/A
|
12
+52%
|
14
+22%
|
12
-14%
|
(9)
N/A
|
(22)
-136%
|
11
N/A
|
24
+121%
|
7
-72%
|
1
-87%
|
15
+1 550%
|
17
+17%
|
10
-41%
|
(10)
N/A
|
(13)
-29%
|
26
N/A
|
19
-25%
|
25
+33%
|
53
+109%
|
144
+172%
|
50
-65%
|
(71)
N/A
|
(70)
+2%
|
(98)
-40%
|
36
N/A
|
83
+130%
|
(26)
N/A
|
(72)
-174%
|
2
N/A
|
66
+3 152%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
9
N/A
|
2
-76%
|
(6)
N/A
|
11
N/A
|
9
-17%
|
12
+41%
|
16
+30%
|
13
-17%
|
9
-30%
|
12
+30%
|
19
+57%
|
17
-13%
|
13
-24%
|
7
-48%
|
(2)
N/A
|
11
N/A
|
39
+258%
|
46
+18%
|
32
-31%
|
17
-48%
|
15
-12%
|
18
+22%
|
34
+92%
|
70
+105%
|
101
+44%
|
91
-10%
|
53
-42%
|
90
+68%
|
186
+107%
|
221
+19%
|
231
+4%
|
135
-42%
|
(2)
N/A
|
26
N/A
|
103
+299%
|
158
+53%
|
147
-7%
|
116
-21%
|
91
-21%
|
|