Grupo Comercial Chedraui Balance Sheet

Financials in millions MXN. Fiscal year is January - December.

Millions MXN. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Cash & Equivalents	14,640	13,657	13,696	11,566	9,101
Trading Asset Securities	-	75.57	-	-	-
Cash & Short-Term Investments	14,640	13,733	13,696	11,566	9,101
Cash Growth	6.60%	0.27%	18.42%	27.08%	67.16%
Accounts Receivable	532.93	522.27	586.16	503.29	433.12
Other Receivables	4,568	5,013	4,379	3,616	3,812
Receivables	5,101	5,554	4,985	4,139	4,264
Inventory	23,430	24,360	20,774	21,039	17,908
Other Current Assets	1,456	1,220	860.24	951.31	963.47
Total Current Assets	44,627	44,867	40,315	37,695	32,236
Property, Plant & Equipment	93,820	97,682	76,809	81,334	84,094
Long-Term Investments	1,041	1,036	1,098	1,235	941.26
Goodwill	5,477	6,062	5,205	5,832	5,452
Other Intangible Assets	3,890	4,403	3,907	4,707	5,092
Long-Term Accounts Receivable	-	-	-	-	37.04
Long-Term Deferred Tax Assets	1,624	343.02	270.4	254.65	249.05
Other Long-Term Assets	9,887	13,874	12,634	12,382	12,938
Total Assets	160,365	168,267	140,238	143,439	141,040
Accounts Payable	33,771	34,316	31,823	30,652	27,404
Accrued Expenses	1,956	-	-	-	-
Short-Term Debt	530.02	1,220	-	-	-
Current Portion of Long-Term Debt	-	-	-	-	176.57
Current Portion of Leases	2,926	2,751	2,178	2,329	2,177
Current Income Taxes Payable	848.4	1,238	1,368	1,380	1,025
Current Unearned Revenue	122.4	664.33	552.85	421.69	333.41
Other Current Liabilities	8,311	10,852	7,993	8,358	7,428
Total Current Liabilities	48,465	51,041	43,914	43,141	38,544
Long-Term Debt	7,187	8,107	8,143	12,682	17,436
Long-Term Leases	46,632	51,616	36,914	41,622	44,597
Long-Term Unearned Revenue	28.49	-	-	-	-
Pension & Post-Retirement Benefits	2,028	1,478	2,030	2,292	2,869
Long-Term Deferred Tax Liabilities	479.26	1,136	1,411	2,069	2,625
Other Long-Term Liabilities	3,197	2,539	1,953	2,265	2,308
Total Liabilities	108,017	115,918	94,364	104,071	108,379
Common Stock	183.44	183.44	183.44	183.44	183.44
Additional Paid-In Capital	4,023	4,024	3,818	3,799	3,527
Retained Earnings	47,879	45,132	40,537	34,032	28,498
Treasury Stock	-548.86	-	-	-	-
Comprehensive Income & Other	115.61	2,298	839.82	1,060	335.14
Total Common Equity	51,651	51,637	45,379	39,074	32,543
Minority Interest	697.24	712.51	494.96	293.34	116.9
Shareholders' Equity	52,349	52,349	45,874	39,368	32,660
Total Liabilities & Equity	160,365	168,267	140,238	143,439	141,040
Total Debt	57,274	63,694	47,234	56,633	64,387
Net Cash (Debt)	-42,634	-49,961	-33,538	-45,067	-55,286
Net Cash Per Share	-44.37	-52.04	-34.95	-47.12	-57.73
Filing Date Shares Outstanding	959.75	961.45	959.21	959.71	954.95
Total Common Shares Outstanding	959.75	961.45	959.21	959.71	954.95
Working Capital	-3,839	-6,174	-3,599	-5,446	-6,307
Book Value Per Share	53.82	53.71	47.31	40.71	34.08
Tangible Book Value	42,284	41,172	36,267	28,536	22,000
Tangible Book Value Per Share	44.06	42.82	37.81	29.73	23.04
Land	7,808	7,387	6,561	6,309	6,245
Buildings	45,870	43,548	37,477	35,689	33,558
Machinery	35,626	33,118	27,996	26,376	23,567
Construction In Progress	1,358	1,383	1,395	1,043	869.11

Source: S&P Global Market Intelligence. Standard template. Financial Sources.