Fevertree Drinks PLC
LSE:FEVR
Balance Sheet
Balance Sheet Decomposition
Fevertree Drinks PLC
Fevertree Drinks PLC
Balance Sheet
Fevertree Drinks PLC
| Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||
| Cash & Cash Equivalents |
2
|
4
|
3
|
10
|
18
|
33
|
57
|
90
|
128
|
143
|
166
|
95
|
60
|
96
|
|
| Cash Equivalents |
2
|
4
|
3
|
10
|
18
|
33
|
57
|
90
|
128
|
143
|
166
|
95
|
60
|
96
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
4
|
4
|
6
|
8
|
16
|
29
|
53
|
59
|
58
|
53
|
66
|
67
|
91
|
79
|
|
| Accounts Receivables |
4
|
4
|
5
|
7
|
14
|
27
|
46
|
54
|
51
|
48
|
58
|
63
|
78
|
71
|
|
| Other Receivables |
0
|
0
|
1
|
1
|
1
|
1
|
6
|
4
|
7
|
5
|
8
|
4
|
14
|
8
|
|
| Inventory |
1
|
2
|
3
|
4
|
6
|
11
|
13
|
28
|
21
|
39
|
36
|
60
|
68
|
46
|
|
| Other Current Assets |
0
|
0
|
0
|
1
|
1
|
2
|
3
|
4
|
3
|
5
|
7
|
7
|
7
|
10
|
|
| Total Current Assets |
7
|
10
|
12
|
22
|
41
|
74
|
126
|
181
|
210
|
240
|
276
|
229
|
226
|
231
|
|
| PP&E Net |
0
|
0
|
0
|
0
|
1
|
1
|
2
|
3
|
7
|
8
|
10
|
26
|
24
|
21
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
1
|
1
|
2
|
3
|
7
|
8
|
10
|
26
|
24
|
21
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
4
|
5
|
7
|
10
|
12
|
15
|
|
| Intangible Assets |
0
|
0
|
14
|
13
|
12
|
12
|
11
|
10
|
10
|
17
|
16
|
17
|
22
|
30
|
|
| Goodwill |
0
|
0
|
32
|
31
|
31
|
31
|
31
|
31
|
32
|
32
|
32
|
36
|
36
|
36
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
2
|
3
|
4
|
6
|
5
|
|
| Other Assets |
0
|
0
|
32
|
31
|
31
|
31
|
31
|
31
|
32
|
32
|
32
|
36
|
36
|
36
|
|
| Total Assets |
7
N/A
|
10
+35%
|
57
+474%
|
67
+17%
|
85
+27%
|
118
+39%
|
172
+45%
|
225
+31%
|
261
+16%
|
298
+15%
|
336
+13%
|
312
-7%
|
314
+1%
|
322
+3%
|
|
| Liabilities | |||||||||||||||
| Accounts Payable |
0
|
0
|
1
|
2
|
4
|
7
|
8
|
11
|
5
|
11
|
20
|
25
|
78
|
85
|
|
| Accrued Liabilities |
0
|
0
|
2
|
2
|
4
|
8
|
20
|
18
|
20
|
26
|
26
|
22
|
26
|
24
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
6
|
1
|
1
|
1
|
3
|
3
|
4
|
|
| Other Current Liabilities |
2
|
2
|
1
|
1
|
3
|
6
|
8
|
6
|
8
|
7
|
5
|
7
|
9
|
6
|
|
| Total Current Liabilities |
2
|
2
|
4
|
5
|
12
|
21
|
36
|
42
|
33
|
45
|
51
|
57
|
61
|
62
|
|
| Long-Term Debt |
0
|
0
|
52
|
6
|
5
|
6
|
6
|
0
|
1
|
1
|
2
|
14
|
12
|
9
|
|
| Deferred Income Tax |
0
|
0
|
3
|
3
|
3
|
2
|
0
|
0
|
0
|
0
|
2
|
2
|
3
|
5
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Total Liabilities |
2
N/A
|
2
N/A
|
59
+2 354%
|
14
-76%
|
20
+42%
|
29
+47%
|
42
+43%
|
42
+1%
|
34
-19%
|
46
+33%
|
55
+19%
|
72
+33%
|
76
+5%
|
75
-1%
|
|
| Equity | |||||||||||||||
| Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
0
|
0
|
2
|
1
|
12
|
35
|
76
|
128
|
171
|
197
|
227
|
185
|
183
|
191
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
54
|
54
|
54
|
54
|
55
|
55
|
55
|
55
|
55
|
55
|
55
|
|
| Other Equity |
5
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
0
|
|
| Total Equity |
5
N/A
|
8
+52%
|
2
N/A
|
53
N/A
|
65
+23%
|
89
+36%
|
130
+46%
|
183
+41%
|
226
+23%
|
253
+12%
|
282
+11%
|
239
-15%
|
238
-1%
|
247
+4%
|
|
| Total Liabilities & Equity |
7
N/A
|
10
+35%
|
57
+474%
|
67
+17%
|
85
+27%
|
118
+39%
|
172
+45%
|
225
+31%
|
261
+16%
|
298
+15%
|
336
+13%
|
312
-7%
|
314
+1%
|
322
+3%
|
|
| Shares Outstanding | |||||||||||||||
| Common Shares Outstanding |
115
|
115
|
115
|
115
|
115
|
115
|
115
|
116
|
116
|
117
|
117
|
117
|
117
|
117
|
|