Adient plc (FRA:18I)
Germany · Delayed Price · Currency is EUR 16.20
-0.30 (-1.82%)
Last updated: Dec 1, 2025, 8:10 AM CET
Adient Cash Flow Statement
Financials in millions USD. Fiscal year is October - September.
Millions USD. Fiscal year is Oct - Sep.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2016 - 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Sep '24 Sep 30, 2024 | Sep '23 Sep 30, 2023 | Sep '22 Sep 30, 2022 | Sep '21 Sep 30, 2021 | 2016 - 2020 |
Net Income | -281 | 18 | 205 | -120 | 1,108 | Upgrade |
Depreciation & Amortization | 325 | 332 | 340 | 350 | 330 | Upgrade |
Asset Writedown & Restructuring Costs | 333 | - | - | 14 | 11 | Upgrade |
Loss (Gain) From Sale of Investments | 4 | 8 | 6 | 10 | -1,188 | Upgrade |
Loss (Gain) on Equity Investments | 36 | -17 | -34 | 4 | 44 | Upgrade |
Stock-Based Compensation | 32 | 31 | 34 | 29 | 36 | Upgrade |
Other Operating Activities | -45 | 13 | -100 | 16 | 64 | Upgrade |
Change in Accounts Receivable | 31 | 12 | 16 | -576 | 483 | Upgrade |
Change in Inventory | 75 | 93 | 126 | -62 | -263 | Upgrade |
Change in Accounts Payable | -69 | 90 | -19 | 485 | -388 | Upgrade |
Change in Income Taxes | 39 | -63 | 29 | 12 | -5 | Upgrade |
Change in Other Net Operating Assets | -121 | -57 | -26 | 32 | -54 | Upgrade |
Operating Cash Flow | 449 | 543 | 667 | 274 | 260 | Upgrade |
Operating Cash Flow Growth | -17.31% | -18.59% | 143.43% | 5.38% | 5.69% | Upgrade |
Capital Expenditures | -245 | -266 | -252 | -227 | -260 | Upgrade |
Sale of Property, Plant & Equipment | 34 | 15 | 26 | 20 | 30 | Upgrade |
Cash Acquisitions | - | - | -6 | -19 | -211 | Upgrade |
Divestitures | 27 | -2 | 5 | 740 | 785 | Upgrade |
Other Investing Activities | -2 | - | -2 | -30 | 3 | Upgrade |
Investing Cash Flow | -186 | -253 | -229 | 484 | 347 | Upgrade |
Short-Term Debt Issued | 1 | - | - | - | - | Upgrade |
Long-Term Debt Issued | 795 | - | 1,002 | - | 214 | Upgrade |
Total Debt Issued | 796 | - | 1,002 | - | 214 | Upgrade |
Short-Term Debt Repaid | - | -1 | -1 | -14 | -5 | Upgrade |
Long-Term Debt Repaid | -803 | -137 | -1,104 | -987 | -895 | Upgrade |
Total Debt Repaid | -803 | -138 | -1,105 | -1,001 | -900 | Upgrade |
Net Debt Issued (Repaid) | -7 | -138 | -103 | -1,001 | -686 | Upgrade |
Repurchase of Common Stock | -125 | -275 | -65 | - | - | Upgrade |
Other Financing Activities | -135 | -89 | -103 | -272 | -84 | Upgrade |
Financing Cash Flow | -267 | -502 | -271 | -1,273 | -770 | Upgrade |
Foreign Exchange Rate Adjustments | 17 | 47 | -4 | -59 | 8 | Upgrade |
Miscellaneous Cash Flow Adjustments | - | - | - | - | -16 | Upgrade |
Net Cash Flow | 13 | -165 | 163 | -574 | -171 | Upgrade |
Free Cash Flow | 204 | 277 | 415 | 47 | - | Upgrade |
Free Cash Flow Growth | -26.35% | -33.25% | 782.98% | - | - | Upgrade |
Free Cash Flow Margin | 1.40% | 1.89% | 2.70% | 0.33% | - | Upgrade |
Free Cash Flow Per Share | 2.46 | 3.07 | 4.35 | 0.50 | - | Upgrade |
Cash Interest Paid | 183 | 187 | 132 | 192 | 229 | Upgrade |
Cash Income Tax Paid | 92 | 96 | 94 | 77 | 78 | Upgrade |
Levered Free Cash Flow | 227.5 | 358.5 | 390.5 | 697.75 | -870 | Upgrade |
Unlevered Free Cash Flow | 353.13 | 477.88 | 506.75 | 798.38 | -740.63 | Upgrade |
Change in Working Capital | -45 | 75 | 126 | -109 | -227 | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.