Dangote Cement Plc (NGX:DANGCEM)
Nigeria
· Delayed Price · Currency is NGN 440.00
0.00 (0.00%)
At close: May 9, 2025
Dangote Cement Cash Flow Statement
Financials in millions NGN. Fiscal year is January - December.
Millions NGN. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | 592,114 | 498,192 | 445,214 | 375,988 | 361,008 | 275,080 | Upgrade
|
| Depreciation & Amortization | 237,783 | 228,011 | 150,722 | 120,109 | 100,526 | 90,891 | Upgrade
|
| Other Amortization | 1,130 | 948 | 438 | 281 | 240 | 253 | Upgrade
|
| Loss (Gain) From Sale of Assets | -13,031 | -13,031 | -2,447 | -21 | -378 | 4 | Upgrade
|
| Asset Writedown & Restructuring Costs | 1,099 | 1,015 | 702 | 1,972 | 1,338 | 244 | Upgrade
|
| Loss (Gain) on Equity Investments | -2,818 | -2,818 | -1,231 | -759 | -817 | -750 | Upgrade
|
| Other Operating Activities | 403,400 | 328,776 | 54,655 | 37,854 | 187,575 | 96,812 | Upgrade
|
| Change in Accounts Receivable | -47,236 | -46,762 | -37,304 | 457 | -11,173 | -4,775 | Upgrade
|
| Change in Inventory | -174,762 | -275,135 | -155,892 | -70,345 | -60,526 | 3,677 | Upgrade
|
| Change in Accounts Payable | 51,943 | 372,218 | 286,410 | -22,429 | 26,846 | 51,446 | Upgrade
|
| Change in Other Net Operating Assets | -231,243 | -277,959 | -69,326 | -65,886 | -16,000 | -8,390 | Upgrade
|
| Operating Cash Flow | 827,459 | 821,080 | 678,789 | 387,835 | 596,709 | 511,885 | Upgrade
|
| Operating Cash Flow Growth | -5.76% | 20.96% | 75.02% | -35.00% | 16.57% | 20.13% | Upgrade
|
| Capital Expenditures | -420,069 | -423,045 | -140,221 | -74,613 | -158,508 | -210,370 | Upgrade
|
| Sale of Property, Plant & Equipment | 2,413 | 2,413 | 5,640 | 106 | 1,238 | - | Upgrade
|
| Sale (Purchase) of Intangibles | -268 | -305 | -118 | -307 | -848 | -551 | Upgrade
|
| Other Investing Activities | -269,067 | -413,842 | 108,780 | -52,008 | 31,249 | -61,562 | Upgrade
|
| Investing Cash Flow | -686,991 | -834,779 | -25,919 | -126,822 | -126,869 | -272,483 | Upgrade
|
| Long-Term Debt Issued | - | 1,817,924 | 491,685 | 338,454 | 329,115 | 500,786 | Upgrade
|
| Long-Term Debt Repaid | - | -1,287,465 | -345,823 | -270,599 | -326,941 | -379,063 | Upgrade
|
| Net Debt Issued (Repaid) | 434,409 | 530,459 | 145,862 | 67,855 | 2,174 | 121,723 | Upgrade
|
| Repurchase of Common Stock | - | - | -41,423 | -35,323 | -9,833 | - | Upgrade
|
| Common Dividends Paid | -502,580 | -502,580 | -337,471 | -337,471 | -272,005 | -272,648 | Upgrade
|
| Other Financing Activities | -411,304 | -339,422 | -118,984 | -68,840 | -52,558 | -48,333 | Upgrade
|
| Financing Cash Flow | -479,475 | -311,543 | -352,016 | -373,779 | -332,222 | -199,258 | Upgrade
|
| Foreign Exchange Rate Adjustments | 30,451 | 24,807 | -19,557 | 252 | -15,289 | -11,196 | Upgrade
|
| Net Cash Flow | -308,556 | -300,435 | 281,297 | -112,514 | 122,329 | 28,948 | Upgrade
|
| Free Cash Flow | 407,390 | 398,035 | 538,568 | 313,222 | 438,201 | 301,515 | Upgrade
|
| Free Cash Flow Growth | -42.12% | -26.09% | 71.94% | -28.52% | 45.33% | 21.05% | Upgrade
|
| Free Cash Flow Margin | 10.84% | 11.12% | 24.39% | 19.36% | 31.67% | 29.15% | Upgrade
|
| Free Cash Flow Per Share | 24.32 | 23.76 | 32.02 | 18.56 | 25.78 | 17.70 | Upgrade
|
| Cash Interest Paid | 411,304 | 339,422 | 118,984 | 68,840 | 52,558 | 48,288 | Upgrade
|
| Cash Income Tax Paid | 169,485 | 174,458 | 166,129 | 150,766 | 33,408 | 20,997 | Upgrade
|
| Levered Free Cash Flow | 98,608 | 70,226 | 511,981 | 112,843 | 321,824 | 96,286 | Upgrade
|
| Unlevered Free Cash Flow | 410,758 | 350,277 | 602,312 | 159,869 | 357,028 | 123,768 | Upgrade
|
| Change in Net Working Capital | 203,487 | 165,007 | -134,384 | 251,728 | -51,274 | -2,509 | Upgrade
|
Updated Mar 1, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.