Cadbury Nigeria Plc (NGX: CADBURY)

Cadbury Nigeria Balance Sheet

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	16,339	20,455	27,448	17,824	11,116
Cash & Short-Term Investments	16,339	20,455	27,448	17,824	11,116
Cash Growth	-20.12%	-25.48%	53.99%	60.35%	150.96%
Accounts Receivable	6,879	5,542	3,227	2,401	3,122
Other Receivables	1,293	1,383	1,755	1,530	685.55
Receivables	8,172	6,925	4,981	3,931	3,807
Inventory	13,050	11,939	11,913	8,101	5,244
Prepaid Expenses	402.89	388.89	231.16	185.62	135.18
Other Current Assets	991.4	589.81	1,023	594.13	81.5
Total Current Assets	38,955	40,298	45,597	30,636	20,384
Property, Plant & Equipment	16,715	14,600	14,110	13,040	12,775
Other Intangible Assets	106.05	141.95	6.81	13.08	52.32
Long-Term Deferred Tax Assets	8,808	8,391	-	-	-
Total Assets	64,584	63,431	59,714	43,688	33,211
Accounts Payable	18,533	12,796	10,382	10,343	5,173
Accrued Expenses	6,268	3,797	3,489	2,891	1,841
Short-Term Debt	-	-	-	-	3,451
Current Portion of Long-Term Debt	32,732	43,215	16,220	3,884	-
Current Portion of Leases	1.75	10.75	0.61	0.11	1
Current Income Taxes Payable	-3,724	437.46	383.01	110.3	112.94
Current Unearned Revenue	393.69	280	401.9	499.35	348.06
Other Current Liabilities	8,237	8,657	6,213	4,297	3,548
Total Current Liabilities	62,441	69,194	37,088	22,025	14,475
Long-Term Debt	-	-	7,641	6,596	-
Long-Term Leases	-	1.75	12.49	4.89	6.87
Long-Term Deferred Tax Liabilities	-	-	1,093	758.24	218.17
Total Liabilities	63,148	69,945	46,411	30,052	19,661
Common Stock	1,140	939.1	939.1	939.1	939.1
Additional Paid-In Capital	7,108	272.34	272.34	272.34	272.34
Retained Earnings	-30,150	-11,363	8,478	8,835	8,784
Comprehensive Income & Other	23,339	3,638	3,613	3,590	3,554
Shareholders' Equity	1,436	-6,514	13,303	13,636	13,550
Total Liabilities & Equity	64,584	63,431	59,714	43,688	33,211
Total Debt	32,734	43,227	23,874	10,485	3,459
Net Cash (Debt)	-16,394	-22,772	3,574	7,339	7,657
Net Cash Growth	-	-	-51.30%	-4.16%	73.13%
Net Cash Per Share	-7.18	-12.12	1.90	3.91	4.08
Filing Date Shares Outstanding	2,280	1,878	1,878	1,878	1,878
Total Common Shares Outstanding	2,280	1,878	1,878	1,878	1,878
Working Capital	-23,486	-28,896	8,509	8,611	5,909
Book Value Per Share	0.63	-3.47	7.08	7.26	7.21
Tangible Book Value	1,330	-6,656	13,296	13,623	13,497
Tangible Book Value Per Share	0.58	-3.54	7.08	7.25	7.19
Land	652.8	652.8	652.8	652.8	652.8
Buildings	6,247	5,839	5,501	5,372	4,989
Machinery	32,138	30,330	27,548	25,057	23,805
Construction In Progress	1,345	704.16	560.6	1,422	1,650

Source: S&P Capital IQ. Standard template. Financial Sources.