Champion Breweries Plc (NGX:CHAMPION)
Nigeria flag Nigeria · Delayed Price · Currency is NGN
12.51
-1.39 (-10.00%)
At close: Aug 1, 2025

VMware Cash Flow Statement

Millions NGN. Fiscal year is Jan - Dec.
Fiscal Year
TTMFY 2024FY 2023FY 2022FY 2021FY 20202016 - 2020
Period Ending
Jun '25 Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2016 - 2020
Net Income
3,492817370.561,4081,073158.79
Upgrade
Depreciation & Amortization
2,4072,2392,0291,5251,2061,047
Upgrade
Loss (Gain) From Sale of Assets
1.920.73--37.44--
Upgrade
Asset Writedown & Restructuring Costs
55.3555.35--19.5681.24
Upgrade
Stock-Based Compensation
8.888.8823.12-4.465.182.69
Upgrade
Provision & Write-off of Bad Debts
-12.39-12.3920.375.79-2.02-
Upgrade
Other Operating Activities
1,1401,5273.49943.34860.64264.31
Upgrade
Change in Accounts Receivable
-572.46250.79561.06-915.88-56.05868.84
Upgrade
Change in Inventory
-1,143-635.92-855.18-481.19-298.31-22.64
Upgrade
Change in Accounts Payable
2,834725.663,602-612.051,052-179.03
Upgrade
Change in Unearned Revenue
232.83131.1380.68214.17-152.07-
Upgrade
Change in Other Net Operating Assets
-1,88376.63-12.1120.5750.86-245.56
Upgrade
Operating Cash Flow
6,5605,1845,8232,1663,7591,976
Upgrade
Operating Cash Flow Growth
29.01%-10.97%168.84%-42.39%90.25%20.71%
Upgrade
Capital Expenditures
-2,570-833.09-6,593-2,889-1,834-1,621
Upgrade
Sale of Property, Plant & Equipment
8.658.65-37.44--
Upgrade
Other Investing Activities
-381.3215.5911.2994.33--
Upgrade
Investing Cash Flow
-2,942-808.85-6,582-2,757-1,834-1,621
Upgrade
Long-Term Debt Issued
--1,529---
Upgrade
Long-Term Debt Repaid
--2,081-475.67-33.74-79.02-31.83
Upgrade
Total Debt Repaid
0.91-2,081-475.67-33.74-79.02-31.83
Upgrade
Net Debt Issued (Repaid)
0.91-2,0811,053-33.74-79.02-31.83
Upgrade
Other Financing Activities
-428.68-428.68-38.14-58.53--
Upgrade
Financing Cash Flow
-427.77-2,5101,015-92.27-79.02-31.83
Upgrade
Foreign Exchange Rate Adjustments
0.710.71----
Upgrade
Net Cash Flow
3,1911,866255.81-683.221,847323.28
Upgrade
Free Cash Flow
3,9914,351-770.35-722.721,926355.11
Upgrade
Free Cash Flow Growth
643.62%---442.32%-31.11%
Upgrade
Free Cash Flow Margin
15.24%21.97%-6.60%-6.46%22.39%5.63%
Upgrade
Free Cash Flow Per Share
0.450.49-0.09-0.080.210.04
Upgrade
Cash Interest Paid
965.56428.6838.1458.53--
Upgrade
Cash Income Tax Paid
1,038120.85178.755.4515.7121
Upgrade
Levered Free Cash Flow
5,2224,937-908.06-1,506908.8168.47
Upgrade
Unlevered Free Cash Flow
5,7265,110-881.42-1,469947.03184.29
Upgrade
Change in Net Working Capital
-2,409-2,267-3,3821,467-432.51-469.47
Upgrade
Updated Mar 2, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.