BUA Cement Plc (NGX:BUACEMENT)
Nigeria
· Delayed Price · Currency is NGN 350.00
+15.00 (4.48%)
At close: Apr 28, 2026
BUA Cement Cash Flow Statement
Financials in millions NGN. Fiscal year is January - December.
Millions NGN. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2017 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | 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 | 2020 - 2017 |
| Net Income | 451,292 | 356,038 | 73,909 | 69,455 | 101,011 | 90,079 | Upgrade
|
| Depreciation & Amortization | 48,697 | 49,252 | 35,505 | 25,460 | 22,533 | 15,447 | Upgrade
|
| Other Amortization | 4.62 | 6.55 | 9.17 | 33.53 | 26.98 | 24.4 | Upgrade
|
| Loss (Gain) From Sale of Assets | -1.01 | -1.06 | -0.9 | - | - | - | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | - | 139.66 | - | Upgrade
|
| Loss (Gain) From Sale of Investments | -0.19 | -0.19 | 0.31 | 0.05 | -0.28 | -5.39 | Upgrade
|
| Stock-Based Compensation | - | - | - | - | - | 1,926 | Upgrade
|
| Provision & Write-off of Bad Debts | - | - | - | 3.24 | - | - | Upgrade
|
| Other Operating Activities | 107,342 | 141,440 | 155,139 | 28,058 | 29,586 | 12,092 | Upgrade
|
| Change in Accounts Receivable | 27.94 | -8.11 | -165.24 | -49.33 | 101.69 | 45,297 | Upgrade
|
| Change in Inventory | 19,677 | -11,966 | -73,992 | -33,338 | -13,400 | -7,563 | Upgrade
|
| Change in Accounts Payable | -70,291 | 5,598 | 288,022 | -15,016 | 50,118 | -1,610 | Upgrade
|
| Change in Unearned Revenue | 88,924 | -8,124 | 8,820 | 12,949 | 13,580 | 36,448 | Upgrade
|
| Change in Other Net Operating Assets | -83,660 | -80,875 | -81,995 | 60,057 | -56,227 | 6,822 | Upgrade
|
| Operating Cash Flow | 562,012 | 451,361 | 405,253 | 147,612 | 147,468 | 198,957 | Upgrade
|
| Operating Cash Flow Growth | 11.07% | 11.38% | 174.54% | 0.10% | -25.88% | 209.82% | Upgrade
|
| Capital Expenditures | -118,851 | -79,594 | -289,727 | -110,917 | -101,232 | -57,614 | Upgrade
|
| Sale of Property, Plant & Equipment | 7.2 | 17.47 | 4.09 | - | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -1,441 | -826.35 | -1,147 | -6,094 | -2,147 | -1,103 | Upgrade
|
| Other Investing Activities | 26,760 | 17,011 | 18,191 | 12,882 | 1,941 | 640.31 | Upgrade
|
| Investing Cash Flow | -93,524 | -63,392 | -272,679 | -104,129 | -101,437 | -58,077 | Upgrade
|
| Long-Term Debt Issued | - | 16,565 | 22,845 | 325,322 | 178,449 | 30,045 | Upgrade
|
| Long-Term Debt Repaid | - | -79,083 | -219,245 | -93,863 | -137,057 | -103,035 | Upgrade
|
| Net Debt Issued (Repaid) | -73,544 | -62,517 | -196,401 | 231,460 | 41,393 | -72,991 | Upgrade
|
| Common Dividends Paid | -69,422 | -69,422 | -67,729 | -94,820 | -88,047 | -70,000 | Upgrade
|
| Other Financing Activities | -54,152 | -55,381 | -106,864 | -46,982 | -13,707 | -71,513 | Upgrade
|
| Financing Cash Flow | -197,118 | -187,321 | -370,994 | 89,657 | -60,361 | -214,504 | Upgrade
|
| Foreign Exchange Rate Adjustments | -6,294 | -5,018 | 98,091 | 43,890 | 38.32 | 37.85 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | - | - | - | - | 12,103 | Upgrade
|
| Net Cash Flow | 265,076 | 195,631 | -140,328 | 177,031 | -14,292 | -61,483 | Upgrade
|
| Free Cash Flow | 443,161 | 371,767 | 115,526 | 36,695 | 46,236 | 141,343 | Upgrade
|
| Free Cash Flow Growth | 100.30% | 221.80% | 214.83% | -20.64% | -67.29% | - | Upgrade
|
| Free Cash Flow Margin | 35.63% | 31.52% | 13.18% | 7.98% | 12.81% | 54.93% | Upgrade
|
| Free Cash Flow Per Share | 13.09 | 10.98 | 3.41 | 1.08 | 1.36 | 4.17 | Upgrade
|
| Cash Interest Paid | 53,537 | 55,381 | 106,864 | 47,007 | 13,921 | 14,462 | Upgrade
|
| Cash Income Tax Paid | 2,345 | 2,345 | 2,478 | 2,069 | 1,594 | 863.32 | Upgrade
|
| Levered Free Cash Flow | 262,316 | 179,664 | -16,705 | 39,574 | -484.22 | 57,996 | Upgrade
|
| Unlevered Free Cash Flow | 285,700 | 208,177 | 18,367 | 50,879 | 5,477 | 58,692 | Upgrade
|
| Change in Working Capital | -45,322 | -95,375 | 140,691 | 24,602 | -5,827 | 79,394 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.