Restaurant Brands New Zealand Ltd
ASX:RBD
Balance Sheet
Balance Sheet Decomposition
Restaurant Brands New Zealand Ltd
Restaurant Brands New Zealand Ltd
Balance Sheet
Restaurant Brands New Zealand Ltd
| Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| Cash & Cash Equivalents |
35
|
36
|
45
|
30
|
32
|
31
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
31
|
|
| Cash Equivalents |
35
|
36
|
45
|
30
|
32
|
0
|
|
| Total Receivables |
7
|
11
|
15
|
19
|
28
|
21
|
|
| Accounts Receivables |
2
|
4
|
4
|
6
|
20
|
12
|
|
| Other Receivables |
4
|
8
|
11
|
13
|
8
|
10
|
|
| Inventory |
12
|
17
|
22
|
25
|
20
|
19
|
|
| Other Current Assets |
7
|
9
|
6
|
6
|
0
|
10
|
|
| Total Current Assets |
61
|
72
|
88
|
80
|
80
|
82
|
|
| PP&E Net |
532
|
746
|
853
|
927
|
929
|
975
|
|
| PP&E Gross |
532
|
746
|
853
|
927
|
929
|
975
|
|
| Accumulated Depreciation |
181
|
204
|
207
|
248
|
293
|
318
|
|
| Intangible Assets |
21
|
73
|
75
|
73
|
63
|
58
|
|
| Goodwill |
228
|
248
|
273
|
286
|
287
|
310
|
|
| Note Receivable |
0
|
0
|
1
|
1
|
1
|
3
|
|
| Long-Term Investments |
0
|
0
|
0
|
7
|
12
|
0
|
|
| Other Long-Term Assets |
37
|
41
|
40
|
44
|
54
|
63
|
|
| Other Assets |
228
|
248
|
273
|
286
|
287
|
310
|
|
| Total Assets |
880
N/A
|
1 180
+34%
|
1 330
+13%
|
1 417
+7%
|
1 426
+1%
|
1 491
+5%
|
|
| Liabilities | |||||||
| Accounts Payable |
31
|
41
|
45
|
54
|
55
|
59
|
|
| Accrued Liabilities |
19
|
23
|
26
|
31
|
33
|
32
|
|
| Short-Term Debt |
102
|
8
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
21
|
24
|
26
|
30
|
32
|
35
|
|
| Other Current Liabilities |
34
|
48
|
48
|
38
|
46
|
52
|
|
| Total Current Liabilities |
207
|
144
|
144
|
153
|
166
|
178
|
|
| Long-Term Debt |
462
|
799
|
890
|
966
|
963
|
993
|
|
| Deferred Income Tax |
0
|
0
|
1
|
0
|
0
|
0
|
|
| Other Liabilities |
3
|
7
|
5
|
6
|
6
|
6
|
|
| Total Liabilities |
672
N/A
|
950
+41%
|
1 040
+9%
|
1 124
+8%
|
1 135
+1%
|
1 177
+4%
|
|
| Equity | |||||||
| Common Stock |
155
|
155
|
155
|
155
|
155
|
155
|
|
| Retained Earnings |
55
|
75
|
135
|
139
|
136
|
160
|
|
| Other Equity |
2
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
208
N/A
|
230
+11%
|
290
+26%
|
293
+1%
|
290
-1%
|
314
+8%
|
|
| Total Liabilities & Equity |
880
N/A
|
1 180
+34%
|
1 330
+13%
|
1 417
+7%
|
1 426
+1%
|
1 491
+5%
|
|
| Shares Outstanding | |||||||
| Common Shares Outstanding |
125
|
125
|
125
|
125
|
125
|
125
|
|