Restaurant Brands New Zealand Limited
NZX:RBD.NZ
3.78 (NZD) • At close October 26, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve cijfers per aandeel en ratio's) NZD.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 31.584 | 29.869 | 45.155 | 35.666 | 34.965 | 15.034 | 10.14 | 70.39 | 1.093 | 1.575 | 0.77 | 0.798 | 0.7 | 0.795 | 0.826 | 0.787 | 1.061 | 1.1 | 2.033 | 1.642 | 1.687 | 2.71 | 0 | 0.806 | 0.512 | 0.179 | 0.437 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0.028 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.203 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 31.584 | 29.869 | 45.155 | 35.666 | 34.965 | 15.034 | 10.14 | 70.39 | 1.093 | 1.575 | 0.77 | 0.798 | 0.7 | 0.795 | 0.826 | 0.787 | 1.061 | 1.1 | 2.033 | 1.642 | 1.687 | 2.71 | 0 | 0.806 | 0.512 | 0.179 | 0.437 |
Nettovorderingen
| 20.107 | 15.57 | 5.049 | 6.083 | 6.599 | 6.788 | 5.017 | 1.976 | 1.752 | 4.609 | 1.107 | 1.654 | 1.597 | 2.129 | 0.333 | 0.265 | 0.293 | 0.316 | 0.935 | 0.43 | 0.46 | 2.83 | 0 | 2.126 | 2.858 | 3.428 | 2.931 |
Voorraad
| 19.761 | 25.14 | 22.261 | 16.607 | 12.415 | 10.226 | 12.634 | 8.659 | 8.565 | 9.475 | 1.587 | 1.776 | 1.927 | 1.789 | 1.822 | 2.098 | 2.075 | 2.022 | 2.253 | 2.061 | 1.758 | 1.983 | 0 | 2.354 | 1.52 | 1.318 | 3.2 |
Overige vlottende activa
| 8.232 | 9.616 | 15.415 | 14.725 | 7.49 | 9.093 | 6.226 | 2.297 | 1.203 | 2.653 | 2.353 | 0.526 | 0.47 | 0.348 | 1.574 | 1.424 | 0.786 | 1.731 | 1.408 | 1.564 | 0.561 | 3.228 | 0 | 1.707 | 0 | 4.365 | 1.586 |
Totaal vlottende activa
| 79.684 | 80.195 | 87.88 | 73.081 | 61.469 | 41.141 | 34.017 | 83.322 | 12.613 | 18.312 | 6.46 | 4.754 | 4.694 | 5.061 | 4.758 | 4.574 | 5.434 | 5.744 | 6.629 | 5.697 | 6.426 | 8.768 | 0 | 6.993 | 4.89 | 10.598 | 8.154 |
Niet-vlottende activa: | |||||||||||||||||||||||||||
Materiële vaste activa, netto
| 941.853 | 934.151 | 853.275 | 737.217 | 531.913 | 153.4 | 157.211 | 124.379 | 100.641 | 100.3 | 80.231 | 85.651 | 77.976 | 82.565 | 73.365 | 72.362 | 78.769 | 82.006 | 73.269 | 68.926 | 65.822 | 63.3 | 0 | 89.307 | 84.079 | 66.739 | 79.023 |
Goodwill
| 286.609 | 285.58 | 273.264 | 248.447 | 227.841 | 225.488 | 220.926 | 74.531 | 14.57 | 15.059 | 12.206 | 12.905 | 15.275 | 16.793 | 17.793 | 17.793 | 21.491 | 22.678 | 21.761 | 26.849 | 29.261 | 31.435 | 0 | 32.585 | 0 | 7.666 | 10.166 |
Immateriële activa
| 62.607 | 72.756 | 74.952 | 73.416 | 21.229 | 23.605 | 25.331 | 9.83 | 5.979 | 6.001 | 6.218 | 5.88 | 5.578 | 5.38 | 5.98 | 6.328 | 7.275 | 5.208 | 3.604 | 3.864 | 3.394 | 3.347 | 0 | 2.462 | 11.526 | 0.958 | 0.163 |
Goodwill en immateriële activa
| 349.216 | 358.336 | 348.216 | 321.863 | 249.07 | 249.093 | 246.257 | 84.361 | 20.549 | 21.06 | 18.424 | 18.785 | 20.853 | 22.173 | 23.773 | 24.121 | 28.766 | 27.886 | 25.365 | 30.713 | 32.655 | 34.782 | 0 | 35.047 | 11.526 | 8.624 | 10.329 |
Langetermijnbeleggingen
| 0.878 | 0.962 | 1.758 | 1.144 | 1.029 | 0 | 0.538 | -10.862 | -6.617 | -5.642 | -4.018 | -3.451 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 54.187 | 43.627 | 38.711 | 39.658 | 36.353 | 16.304 | 14.955 | 10.325 | 5.994 | 4.933 | 3.223 | 2.57 | 1.347 | 1.553 | 1.074 | 0 | 0 | 2.098 | 0.245 | 0 | 0 | 0 | 0 | 2.039 | 2.502 | 1.131 | 2.242 |
Overige niet-vlottende activa
| 0 | 0 | 0 | 0 | 0.07 | 0.339 | -0.538 | 10.862 | 6.617 | 5.642 | 4.018 | 3.451 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.135 | 0 | 0 | 0 | -0 | 0 |
Totaal niet-vlottende activa
| 1,346.134 | 1,337.076 | 1,241.96 | 1,099.882 | 818.435 | 419.136 | 418.423 | 219.065 | 127.184 | 126.293 | 101.878 | 107.006 | 100.176 | 106.291 | 98.212 | 96.483 | 107.535 | 111.99 | 98.879 | 99.639 | 98.477 | 101.217 | 0 | 126.393 | 98.107 | 76.494 | 91.594 |
Totaal activa
| 1,425.818 | 1,417.271 | 1,329.84 | 1,172.963 | 879.904 | 460.277 | 452.44 | 302.387 | 139.797 | 144.605 | 108.338 | 111.76 | 104.87 | 111.352 | 102.97 | 101.057 | 112.969 | 117.734 | 105.508 | 105.336 | 104.903 | 109.985 | 0 | 133.386 | 102.997 | 87.091 | 99.748 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||
Crediteuren
| 55.236 | 54.099 | 45.443 | 41.265 | 31.404 | 25.711 | 28.873 | 24.332 | 19.301 | 21.405 | 11.944 | 12.556 | 11.473 | 14.664 | 9.325 | 9.731 | 11.314 | 8.732 | 11.8 | 10.443 | 11.792 | 10.606 | 0 | 7.905 | 0 | 6.254 | 5.487 |
Kortlopende schulden
| 31.984 | 29.599 | 25.609 | 31.884 | 122.617 | 0.362 | 0 | 0.426 | 0.331 | 0.112 | 8.206 | 0.116 | 0.159 | 0.109 | 17.862 | 0.285 | 0.513 | 0.795 | 0.674 | 0.097 | 0.08 | 0 | 0 | 0 | 24.634 | 0.394 | 3.094 |
Belastingschulden
| 0 | 1.48 | 5.28 | 6.681 | 3.563 | 0 | 4.167 | 3.647 | 5.836 | 5.167 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 1.268 | 0.577 | 0.77 | 0.538 | 0.077 | 0.792 | 0.93 | 1.065 | 0.999 | 1.219 | 1.302 | 1.381 | 1.293 | 1.304 | 1.165 | 1.292 | 1.385 | 1.268 | 0 | 0.438 | 0 | 0 | 0 | 0 | 0 | 7.922 | 13.453 |
Overige kortlopende verplichtingen
| 77.792 | 68.537 | 72.534 | 70.594 | 52.534 | 53.517 | 44.525 | 32.194 | 25.137 | 22.07 | 17.66 | 17.838 | 13.226 | 18.025 | 20.326 | 13.823 | 14.818 | 19.948 | 14.786 | 14.417 | 13.635 | 16.989 | 0 | 18.192 | 0 | 7.092 | 5.593 |
Totaal kortlopende verplichtingen
| 166.28 | 152.812 | 144.356 | 144.281 | 206.632 | 80.382 | 74.328 | 58.017 | 45.768 | 44.806 | 39.112 | 31.891 | 26.151 | 34.102 | 48.678 | 25.131 | 28.03 | 30.743 | 27.26 | 25.395 | 25.507 | 27.595 | 0 | 26.097 | 24.634 | 21.662 | 27.627 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||
Langetermijnschulden
| 288.962 | 965.613 | 889.959 | 791.551 | 52.748 | 145.491 | 166.815 | 46.482 | 12.675 | 22.556 | 0.131 | 14.783 | 13.68 | 12.398 | 0.079 | 34.414 | 42.871 | 49.171 | 33.1 | 27.446 | 27.775 | 29.168 | 0 | 79.182 | 51.05 | 45.176 | 50.3 |
Uitgestelde opbrengsten niet-vlottend
| 0.477 | 0.804 | 0.173 | 0.25 | 0.328 | 7.852 | 8.876 | 5.153 | 5.267 | 5.345 | 4.044 | 4.337 | 4.966 | 5.608 | 5.196 | 0 | 5.095 | 4.757 | 0 | -18.33 | -17.784 | -19.771 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 674.304 | 0 | 1.136 | 0 | 409.309 | -126.478 | -145.888 | -5.153 | -5.267 | -5.345 | -4.044 | -4.337 | -4.966 | -5.608 | -5.196 | 0.359 | 0.638 | -4.757 | 0 | 1.424 | 1.881 | 1.209 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 5.354 | 4.858 | 4.479 | 6.409 | 2.893 | 128.36 | 146.701 | 5.829 | 5.737 | 6.033 | 4.439 | 4.754 | 5.286 | 5.957 | 5.543 | 4.091 | 0.498 | 5.189 | 0 | 18.33 | 17.784 | 19.771 | 0 | 0.177 | 0 | 1.211 | 2.046 |
Totaal niet-vlottende verplichtingen
| 969.097 | 971.275 | 895.747 | 798.21 | 465.278 | 155.225 | 176.504 | 52.311 | 18.412 | 28.589 | 4.57 | 19.537 | 18.966 | 18.355 | 5.622 | 38.864 | 49.102 | 54.36 | 33.1 | 28.87 | 29.656 | 30.377 | 0 | 79.359 | 51.05 | 46.387 | 52.346 |
Totaal passiva
| 1,135.377 | 1,124.087 | 1,040.103 | 942.491 | 671.91 | 235.607 | 250.832 | 110.328 | 64.18 | 73.395 | 43.682 | 51.428 | 45.117 | 52.457 | 54.3 | 63.995 | 77.132 | 85.103 | 60.36 | 54.265 | 55.163 | 57.972 | 0 | 105.456 | 75.684 | 68.049 | 79.973 |
Eigen vermogen: | |||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 154.565 | 154.565 | 154.565 | 154.565 | 154.565 | 154.565 | 148.491 | 143.386 | 26.756 | 26.756 | 26.756 | 26.723 | 26.648 | 26.576 | 25.821 | 25.622 | 25.622 | 25.622 | 25.576 | 25.297 | 24.498 | 25.823 | 0 | 18.122 | 27.313 | 0 | 19.755 |
Ingehouden winsten
| 125.986 | 129.684 | 137.524 | 86.267 | 55.329 | 72.456 | 58.969 | 52.369 | 49.046 | 44.55 | 37.847 | 33.53 | 33.024 | 32.233 | 22.571 | 11.292 | 10.01 | 6.822 | 0 | 27.458 | 26.384 | 27.829 | 0 | 9.808 | 0 | 0 | 0 |
Overige gereserveerde algehele resultaten
| 9.89 | 8.935 | -2.352 | -10.36 | -1.9 | -2.351 | -5.852 | -3.696 | -0.185 | -0.096 | 0.053 | 0.079 | 0.081 | 0.086 | 0.278 | 0.148 | 0.205 | 0.187 | 19.572 | -1.684 | -1.142 | -1.639 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal eigen vermogen van aandeelhouders
| 290.441 | 293.184 | 289.737 | 230.472 | 207.994 | 224.67 | 201.608 | 192.059 | 75.617 | 71.21 | 64.656 | 60.332 | 59.753 | 58.895 | 48.67 | 37.062 | 35.837 | 32.631 | 45.148 | 51.071 | 49.74 | 52.013 | 0 | 27.93 | 27.313 | 19.042 | 19.755 |
Totaal eigen vermogen
| 290.441 | 293.184 | 289.737 | 230.472 | 207.994 | 224.67 | 201.608 | 192.059 | 75.617 | 71.21 | 64.656 | 60.332 | 59.753 | 58.895 | 48.67 | 37.062 | 35.837 | 32.631 | 45.148 | 51.071 | 49.74 | 52.013 | 0 | 27.93 | 27.313 | 19.042 | 19.755 |
Totaal passiva en aandeelhoudersvermogen
| 1,425.818 | 1,417.271 | 1,329.84 | 1,172.963 | 879.904 | 460.277 | 452.44 | 302.387 | 139.797 | 144.605 | 108.338 | 111.76 | 104.87 | 111.352 | 102.97 | 101.057 | 112.969 | 117.734 | 105.508 | 105.336 | 104.903 | 109.985 | 0 | 133.386 | 102.997 | 87.091 | 99.728 |