Companhia Brasileira de Alumínio (BVMF:CBAV3)

BVMF:CBAV3 Balance Sheet

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	653.16	1,142	1,350	849.08	1,449	632.44
Short-Term Investments	204.54	246.76	304.93	339.85	275.22	610.38
Cash & Short-Term Investments	857.69	1,389	1,655	1,189	1,725	1,243
Cash Growth	-35.99%	-16.10%	39.21%	-31.06%	38.76%	104.86%
Accounts Receivable	639.35	493.54	382.44	496.31	698.25	474.72
Other Receivables	271.35	258.62	360.97	432.33	295.1	442.39
Receivables	910.7	752.15	743.41	928.63	993.35	917.11
Inventory	2,306	2,163	1,937	1,881	1,592	1,070
Other Current Assets	110.46	258.41	526.58	271.35	144.76	175.34
Total Current Assets	4,185	4,562	4,862	4,270	4,455	3,405
Property, Plant & Equipment	6,462	6,345	5,873	5,530	5,083	5,101
Long-Term Investments	270.13	237.79	277.13	360.59	205.04	198.84
Goodwill	-	184.22	184.22	-	166.27	166.27
Other Intangible Assets	875.08	683.92	717.09	956.78	831.66	365
Long-Term Deferred Tax Assets	653.49	875.02	302.33	155.62	253.94	175.77
Other Long-Term Assets	913.57	945.39	1,346	1,001	970.53	1,799
Total Assets	13,360	13,833	13,562	12,275	11,965	11,211
Accounts Payable	1,267	1,124	956.88	1,009	655.63	425.95
Accrued Expenses	183.84	220.92	198.72	170.93	162.24	175.67
Current Portion of Long-Term Debt	-	117.29	103.11	107.59	69.38	63.84
Current Portion of Leases	41.5	42.39	20.58	16.27	27.13	8.81
Current Income Taxes Payable	-	37.36	41.47	33.96	78.28	74.17
Other Current Liabilities	780.68	804.02	735.47	850.16	1,167	1,242
Total Current Liabilities	2,368	2,346	2,056	2,188	2,160	1,991
Long-Term Debt	3,906	4,512	4,241	2,861	3,037	2,883
Long-Term Leases	-	141.34	27.89	15.55	17.56	7.11
Long-Term Deferred Tax Liabilities	20.97	16.4	11.89	13.07	39.64	-
Other Long-Term Liabilities	2,556	2,806	2,520	1,874	1,996	2,590
Total Liabilities	8,852	9,821	8,858	6,951	7,249	7,471
Common Stock	4,911	4,956	4,935	4,705	4,705	4,950
Retained Earnings	-96.07	-401.05	-234.11	673.53	183.38	-985.9
Comprehensive Income & Other	-534.36	-770.12	-242.09	-283.03	-387.89	-400.8
Total Common Equity	4,281	3,784	4,458	5,096	4,501	3,563
Minority Interest	227.42	227.22	245.72	227.93	215.18	176.73
Shareholders' Equity	4,508	4,012	4,704	5,323	4,716	3,740
Total Liabilities & Equity	13,360	13,833	13,562	12,275	11,965	11,211
Total Debt	4,043	4,813	4,393	3,001	3,151	2,962
Net Cash (Debt)	-3,185	-3,424	-2,738	-1,812	-1,426	-1,720
Net Cash Per Share	-	-5.25	-4.56	-3.10	-2.39	-2.80
Filing Date Shares Outstanding	-	651.07	645.48	595.83	595.83	614.16
Total Common Shares Outstanding	-	651.07	645.48	595.83	595.83	614.16
Working Capital	1,817	2,216	2,806	2,083	2,295	1,414
Book Value Per Share	-	5.81	6.91	8.55	7.55	5.80
Tangible Book Value	3,406	2,916	3,557	4,139	3,503	3,032
Tangible Book Value Per Share	-	4.48	5.51	6.95	5.88	4.94
Land	-	336.56	335.02	-	153.86	155.79
Buildings	-	3,252	2,903	-	3,076	3,048
Machinery	-	8,440	7,515	-	7,285	7,137
Construction In Progress	-	1,007	1,169	-	546.29	475.15

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