adidas AG (ETR:ADS)
Germany · Delayed Price · Currency is EUR 177.65
+0.70 (0.40%)
Nov 13, 2026, 5:38 PM CET
adidas AG Cash Flow Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. Fiscal year is Jan - Dec.
Operating Activities
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 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 |
Net Income | 1,624 | 1,340 | 764 | -75 | 612 | 2,116 |
Depreciation & Amortization | 1,149 | 1,121 | 1,170 | 1,095 | 1,221 | 1,142 |
Loss (Gain) From Sale of Assets | 5 | 20 | 17 | 20 | 16 | 13 |
Asset Writedown & Restructuring Costs | 27 | 14 | 10 | 75 | 150 | -27 |
Other Operating Activities | 563 | 299 | 264 | 16 | -455 | -553 |
Change in Accounts Receivable | -347 | -562 | -839 | 996 | -795 | -170 |
Change in Inventory | -145 | -1,104 | -500 | 1,280 | -1,879 | 125 |
Change in Accounts Payable | 121 | -377 | 2,024 | -857 | 736 | 226 |
Operating Cash Flow | 2,997 | 751 | 2,910 | 2,550 | -479 | 3,192 |
Operating Cash Flow Growth | 228.98% | -74.19% | 14.12% | - | - | 114.81% |
Investing Activities
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 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 |
Capital Expenditures | -378 | -363 | -419 | -363 | -504 | -494 |
Sale of Property, Plant & Equipment | 3 | 4 | 49 | 9 | 1 | 1 |
Divestitures | - | 100 | 100 | - | 12 | 12 |
Sale (Purchase) of Intangibles | -89 | -114 | -121 | -140 | -190 | -172 |
Investment in Securities | 8 | -88 | -22 | 23 | -13 | 49 |
Other Investing Activities | 53 | 57 | 57 | 20 | 1,189 | 180 |
Investing Cash Flow | -403 | -404 | -356 | -451 | 495 | -424 |
Financing Activities
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 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 |
Short-Term Debt Issued | - | 166 | 3 | 3 | - | - |
Long-Term Debt Issued | - | 498 | - | - | 994 | - |
Total Debt Issued | 1,082 | 664 | 3 | 3 | 994 | - |
Short-Term Debt Repaid | - | - | - | - | -18 | -79 |
Long-Term Debt Repaid | - | -1,143 | -1,156 | -1,103 | -631 | -1,172 |
Lease Payments | -743 | -643 | -656 | -603 | -631 | -572 |
Total Debt Repaid | -1,315 | -1,143 | -1,156 | -1,103 | -649 | -1,251 |
Net Debt Issued (Repaid) | -233 | -479 | -1,153 | -1,100 | 345 | -1,251 |
Issuance of Common Stock | 39 | 39 | 24 | 25 | 25 | 27 |
Repurchase of Common Stock | -1,043 | -43 | -35 | -29 | -2,530 | -1,032 |
Common Dividends Paid | -491 | -357 | -125 | -125 | -610 | -585 |
Other Financing Activities | -273 | -263 | -270 | -196 | -193 | -150 |
Financing Cash Flow | -2,001 | -1,103 | -1,559 | -1,425 | -2,963 | -2,991 |
Net Cash Flow
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 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 |
Foreign Exchange Rate Adjustments | 28 | -82 | 29 | -40 | -39 | 57 |
Miscellaneous Cash Flow Adjustments | -1 | - | - | -1 | -44 | - |
Net Cash Flow | 620 | -838 | 1,024 | 633 | -3,030 | -166 |
Free Cash Flow
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 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 |
Free Cash Flow | 2,619 | 388 | 2,491 | 2,187 | -983 | 2,698 |
Free Cash Flow Growth | 432.32% | -84.42% | 13.90% | - | - | 141.32% |
Free Cash Flow Margin | 9.82% | 1.56% | 10.52% | 10.21% | -4.37% | 12.71% |
Free Cash Flow Per Share | 14.88 | 2.17 | 13.95 | 12.25 | -5.36 | 13.89 |
Levered Free Cash Flow | 1,746 | 330.3 | 1,786 | 2,117 | -180.08 | 554.5 |
Unlevered Free Cash Flow | 1,879 | 472.8 | 1,924 | 2,217 | -94.45 | 623.88 |
Free Cash Flow After Leases | 1,876 | -255 | 1,835 | 1,584 | -1,614 | 2,126 |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 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 |
Cash Interest Paid | 231 | 220 | 217 | 163 | 140 | 111 |
Cash Income Tax Paid | 356 | 399 | 236 | 307 | 424 | 444 |
Change in Working Capital | -371 | -2,043 | 685 | 1,419 | -1,938 | 181 |