National Beverage Corp.
NASDAQ:FIZZ
50.03 (USD) • At close November 12, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | 1994 | 1993 | 1992 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 327.047 | 158.074 | 48.05 | 193.589 | 304.518 | 156.2 | 189.864 | 136.372 | 105.577 | 52.456 | 29.932 | 18.267 | 35.626 | 7.372 | 68.566 | 84.14 | 51.497 | 65.579 | 42.119 | 54.557 | 34.365 | 60.334 | 42.646 | 39.625 | 38.482 | 37.5 | 40.4 | 37.3 | 35.2 | 33.5 | 32.6 | 32 | 17.3 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 327.047 | 158.074 | 48.05 | 193.589 | 304.518 | 156.2 | 189.864 | 136.372 | 105.577 | 52.456 | 29.932 | 18.267 | 35.626 | 7.372 | 68.566 | 84.14 | 54.497 | 65.579 | 42.119 | 54.557 | 34.365 | 60.334 | 42.646 | 39.625 | 38.482 | 37.5 | 40.4 | 37.3 | 35.2 | 33.5 | 32.6 | 32 | 17.3 |
Net Receivables
| 102.837 | 104.918 | 93.592 | 86.442 | 84.921 | 84.841 | 84.36 | 71.319 | 61.046 | 59.951 | 58.205 | 64.069 | 61.591 | 55.912 | 53.834 | 53.735 | 49.186 | 51.976 | 48.236 | 46.135 | 48.776 | 41.031 | 42.955 | 41.068 | 39.116 | 34.6 | 35.8 | 27.3 | 33.7 | 32.1 | 29.7 | 27.9 | 27.9 |
Inventory
| 84.603 | 93.578 | 103.318 | 71.48 | 63.482 | 70.702 | 60.92 | 53.355 | 47.922 | 42.924 | 43.914 | 39.234 | 40.862 | 33.353 | 34.672 | 39.612 | 38.754 | 44.062 | 34.429 | 29.738 | 29.754 | 28.695 | 31.04 | 31.747 | 29.056 | 25.2 | 23.4 | 23.6 | 23 | 22.6 | 24.2 | 21.7 | 25.8 |
Other Current Assets
| 22.385 | 9.835 | 29.56 | 13.431 | 7.791 | 0.002 | 0.02 | 11.181 | 9.126 | 12.398 | 11.09 | 0.034 | 7.975 | 9.896 | 7.551 | 8.814 | 14.904 | 9.681 | 11.227 | 9.416 | 8.591 | 6.363 | 7.237 | 7.851 | 7.019 | 6.8 | 7.7 | 8 | 10.3 | 10.6 | 8.7 | 7.2 | 5 |
Total Current Assets
| 536.872 | 366.405 | 274.52 | 364.942 | 460.712 | 321.457 | 352.967 | 272.227 | 223.671 | 167.729 | 143.141 | 130.941 | 146.054 | 106.533 | 164.623 | 186.301 | 157.341 | 173.507 | 136.011 | 139.846 | 121.486 | 136.423 | 123.878 | 120.291 | 113.673 | 104.1 | 107.3 | 96.2 | 102.2 | 98.8 | 95.2 | 88.8 | 76 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 213.228 | 187.929 | 173.509 | 172.703 | 168.511 | 111.316 | 85.807 | 65.15 | 61.932 | 60.182 | 59.494 | 57.307 | 56.729 | 55.337 | 53.401 | 56.141 | 57.639 | 57.369 | 56.027 | 62.879 | 59.535 | 60.432 | 60.658 | 62.215 | 62.43 | 56.1 | 55.9 | 55.4 | 56.2 | 52.1 | 54.3 | 55.3 | 57.6 |
Goodwill
| 13.145 | 13.145 | 13.145 | 13.145 | 13.145 | 13.145 | 13.145 | 13.145 | 13.145 | 13.145 | 13.145 | 13.145 | 13.145 | 13.145 | 13.145 | 13.145 | 13.145 | 13.145 | 13.145 | 0 | 13.145 | 13.145 | 13.145 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 1.615 | 1.615 | 1.615 | 1.615 | 1.615 | 1.615 | 1.615 | 1.615 | 1.615 | 1.615 | 1.615 | 1.615 | 1.615 | 1.615 | 1.615 | 1.861 | 1.899 | 1.899 | 1.653 | 15.084 | 15.093 | 15.156 | 15.188 | 15.259 | 15.754 | 14.5 | 15 | 15.5 | 15.2 | 11 | 11.4 | 13.1 | 0 |
Goodwill and Intangible Assets
| 14.76 | 14.76 | 14.76 | 14.76 | 14.76 | 14.76 | 14.76 | 14.76 | 14.76 | 14.76 | 14.76 | 14.76 | 14.76 | 14.76 | 14.76 | 15.006 | 15.044 | 15.044 | 14.798 | 15.084 | 15.093 | 15.156 | 15.188 | 15.259 | 15.754 | 14.5 | 15 | 15.5 | 15.2 | 11 | 11.4 | 13.1 | 0 |
Long Term Investments
| -23.247 | -19.814 | -3.631 | -17.294 | -14.823 | -15.987 | -14.502 | -3.906 | -4.454 | -4.348 | -2.685 | -3.665 | -3.55 | -1.493 | -3.367 | -3.262 | -2.895 | -15.217 | -1.94 | -15.958 | -1.622 | -1.678 | -1.616 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 23.247 | 19.814 | 3.631 | 17.294 | 14.823 | 15.987 | 14.502 | 3.906 | 4.454 | 4.348 | 2.685 | 3.665 | 3.55 | 1.493 | 3.367 | 3.262 | 2.895 | 15.217 | 1.94 | 15.958 | 1.622 | 1.678 | 1.616 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 5.293 | 5.248 | 5.015 | 4.832 | 4.663 | 4.66 | 5.298 | 5.752 | 5.135 | 5.079 | 5.446 | 5.634 | 5.445 | 6.18 | 7.575 | 8.234 | 9.098 | 11.712 | 11.503 | 6.778 | 3.777 | 6.184 | 5.961 | 6.103 | 5.897 | 5.7 | 4.1 | 3.8 | 4 | 0.7 | 1.7 | 1.7 | 27.9 |
Total Non-Current Assets
| 233.281 | 207.937 | 193.284 | 192.295 | 187.934 | 130.736 | 105.865 | 85.662 | 81.827 | 80.021 | 79.7 | 77.701 | 76.934 | 76.277 | 75.736 | 79.381 | 81.781 | 84.125 | 82.328 | 84.741 | 78.405 | 81.772 | 81.807 | 83.577 | 84.081 | 76.3 | 75 | 74.7 | 75.4 | 63.8 | 67.4 | 70.1 | 85.5 |
Total Assets
| 770.153 | 574.342 | 467.804 | 557.237 | 648.646 | 452.193 | 458.832 | 357.889 | 305.498 | 247.75 | 222.841 | 208.642 | 222.988 | 182.81 | 240.359 | 265.682 | 239.122 | 257.632 | 218.339 | 224.587 | 199.891 | 218.195 | 205.685 | 203.868 | 197.754 | 180.4 | 182.3 | 170.9 | 177.6 | 162.6 | 162.6 | 158.9 | 161.5 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||
Account Payables
| 78.283 | 85.106 | 95.299 | 88.754 | 74.369 | 66.202 | 74.853 | 58.1 | 49.391 | 44.896 | 45.606 | 44.261 | 54.875 | 49.257 | 48.428 | 48.005 | 49.803 | 54.333 | 38.041 | 38.012 | 37.138 | 34.969 | 30.819 | 37.651 | 37.199 | 30.2 | 37.1 | 28.5 | 38.2 | 35.9 | 38.8 | 40.9 | 26.9 |
Short Term Debt
| 13.079 | 11.745 | 10.543 | 14.8 | 16.98 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.15 | 0 | 0 | 0 | 0 | 0.4 | 0.7 | 0.9 | 8.5 | 3.1 | 2.9 | 3.6 |
Tax Payables
| 0 | 0.152 | 0.387 | 0.089 | 7.863 | 0.402 | 0.099 | 0.089 | 0.028 | 0.098 | 0.044 | 0.034 | 0.082 | 0.132 | 0.127 | 0.314 | 0.177 | 38.506 | 2.369 | 26.422 | 1.952 | 1.862 | 1.875 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 0.152 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.657 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| -31.718 | -37.94 | -56.209 | -45.203 | -31.893 | -35.769 | -45.135 | -29.083 | -23.196 | -23.639 | -26.733 | -25.119 | -33.596 | -23.043 | -25.258 | -27.863 | -31.838 | -71.349 | -17.465 | -44.562 | -19.709 | -34.969 | -9.799 | -17.455 | -15.632 | -13.8 | -17.7 | -9.2 | -19.3 | -14.8 | -16.4 | -25.7 | -2.5 |
Total Current Liabilities
| 137.927 | 144.321 | 145.319 | 147.194 | 141.688 | 97.037 | 104.67 | 87.206 | 75.614 | 66.251 | 64.523 | 63.437 | 76.236 | 75.603 | 71.725 | 68.461 | 67.945 | 75.823 | 60.986 | 57.884 | 56.519 | 56.638 | 53.714 | 57.847 | 58.766 | 46.6 | 56.9 | 48.5 | 58 | 65.5 | 64.3 | 59 | 54.9 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||
Long Term Debt
| 41.688 | 29.782 | 50.703 | 28.837 | 32.159 | 0 | 0 | 0 | 0 | 10 | 30 | 50 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 10.981 | 24.136 | 33.933 | 40.3 | 41.6 | 55 | 62.6 | 43.2 | 51.7 | 70.4 | 73.2 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 23.247 | 19.814 | 23.823 | 17.294 | 14.823 | 15.987 | 14.502 | 15.993 | 14.474 | 15.245 | 13.873 | 14.327 | 14.214 | 14.548 | 15.597 | 16.517 | 16.624 | 15.217 | 17.783 | 15.958 | 14.93 | 14.843 | 12.072 | 10.208 | 8.011 | 8.3 | 8.3 | 7.2 | 6.8 | 6.4 | 7.3 | 7.9 | 7.7 |
Other Non-Current Liabilities
| 7.779 | 7.938 | 8.521 | 7.915 | 7.639 | 7.56 | 8.22 | 9.072 | 9.258 | 8.472 | 8.244 | 10.562 | 10.902 | 12.323 | 11.465 | 10.692 | 9.928 | 9.231 | 8.71 | 7.449 | 3.066 | 3.122 | 3.241 | 3.189 | 3.358 | 3.2 | 5.5 | 3.3 | 3.1 | 3.6 | 3 | 2.6 | 0 |
Total Non-Current Liabilities
| 72.714 | 57.534 | 83.047 | 54.046 | 54.621 | 23.547 | 22.722 | 25.065 | 23.732 | 33.717 | 52.117 | 74.889 | 25.116 | 26.871 | 27.062 | 27.209 | 26.552 | 24.448 | 26.493 | 23.407 | 17.996 | 18.265 | 26.294 | 37.533 | 45.302 | 51.8 | 55.4 | 65.5 | 72.5 | 53.2 | 62 | 80.9 | 80.9 |
Total Liabilities
| 210.641 | 201.855 | 228.366 | 201.24 | 196.309 | 120.584 | 127.392 | 112.271 | 99.346 | 99.968 | 116.64 | 138.326 | 101.352 | 102.474 | 98.787 | 95.67 | 94.497 | 100.271 | 87.479 | 81.291 | 74.515 | 74.903 | 80.008 | 95.38 | 104.068 | 98.4 | 112.3 | 114 | 130.5 | 118.7 | 126.3 | 139.9 | 135.8 |
Equity: | |||||||||||||||||||||||||||||||||
Preferred Stock
| 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.27 | 0.39 | 0.55 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
Common Stock
| 1.019 | 1.017 | 1.017 | 1.016 | 0.508 | 0.507 | 0.507 | 0.506 | 0.506 | 0.504 | 0.504 | 0.504 | 0.503 | 0.503 | 0.502 | 0.5 | 0.5 | 0.496 | 0.415 | 0.41 | 0.409 | 0.223 | 0.222 | 0.221 | 0.221 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 535.077 | 358.345 | 216.181 | 337.672 | 443.402 | 313.43 | 307.824 | 227.928 | 190.733 | 129.773 | 80.737 | 37.828 | 109.2 | 65.207 | 130.767 | 160.209 | 135.467 | 149.868 | 125.262 | 141.057 | 124.171 | 143.846 | 126.257 | 109.705 | 94.725 | 81.1 | 68 | 54.9 | 44.2 | 36 | 28.4 | 15.7 | 22.4 |
Accumulated Other Comprehensive Income/Loss
| 4.911 | -3.185 | 6.918 | 3.017 | -5.42 | -1.543 | 4.601 | -0.604 | -1.807 | -2.524 | -0.205 | -0.964 | -0.642 | 2.751 | 0.003 | -0.15 | -0.15 | -0.15 | 4.95 | -0.15 | -0.15 | -0.15 | -0.15 | -0.15 | -0.15 | -0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 18.355 | 16.16 | 15.172 | 14.142 | 13.697 | 19.065 | 18.358 | 17.638 | 16.57 | 19.759 | 24.775 | 32.398 | 12.425 | 11.725 | 10.15 | 9.303 | 8.658 | 6.997 | 5.183 | 1.829 | 0.796 | -0.777 | -0.802 | -1.438 | -1.26 | 0.7 | 1.8 | 1.8 | 2.7 | 7.7 | 7.7 | 3.1 | 3.1 |
Total Shareholders Equity
| 559.512 | 372.487 | 239.438 | 355.997 | 452.337 | 331.609 | 331.44 | 245.618 | 206.152 | 147.782 | 106.201 | 70.316 | 121.636 | 80.336 | 141.572 | 170.012 | 144.625 | 157.361 | 130.86 | 143.296 | 125.376 | 143.292 | 125.677 | 108.488 | 93.686 | 82 | 70 | 56.9 | 47.1 | 43.9 | 36.3 | 19 | 25.7 |
Total Equity
| 559.512 | 372.487 | 239.438 | 355.997 | 452.337 | 331.609 | 331.44 | 245.618 | 206.152 | 147.782 | 106.201 | 70.316 | 121.636 | 80.336 | 141.572 | 170.012 | 144.625 | 157.361 | 130.86 | 143.296 | 125.376 | 143.292 | 125.677 | 108.488 | 93.686 | 82 | 70 | 56.9 | 47.1 | 43.9 | 36.3 | 19 | 25.7 |
Total Liabilities & Shareholders Equity
| 770.153 | 574.342 | 467.804 | 557.237 | 648.646 | 452.193 | 458.832 | 357.889 | 305.498 | 247.75 | 222.841 | 208.642 | 222.988 | 182.81 | 240.359 | 265.682 | 239.122 | 257.632 | 218.339 | 224.587 | 199.891 | 218.195 | 205.685 | 203.868 | 197.754 | 180.4 | 182.3 | 170.9 | 177.6 | 162.6 | 162.6 | 158.9 | 161.5 |