easyJet plc (FRA:EJTS)
Germany · Delayed Price · Currency is EUR 5.55
+0.15 (2.78%)
Last updated: Nov 28, 2025, 8:07 AM CET
easyJet Cash Flow Statement
Financials in millions GBP. Fiscal year is October - September.
Millions GBP. 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 | 494 | 452 | 324 | -169 | -858 | Upgrade |
Depreciation & Amortization | 743 | 727 | 644 | 539 | 456 | Upgrade |
Other Amortization | - | 43 | 29 | 25 | 24 | Upgrade |
Loss (Gain) From Sale of Assets | 19 | 18 | 17 | 38 | -35 | Upgrade |
Asset Writedown & Restructuring Costs | 6 | - | - | - | - | Upgrade |
Stock-Based Compensation | 38 | 30 | 18 | 26 | 16 | Upgrade |
Other Operating Activities | 49 | 153 | 171 | 26 | -332 | Upgrade |
Change in Accounts Receivable | -53 | -130 | -16 | -151 | -8 | Upgrade |
Change in Accounts Payable | -18 | -45 | 120 | 312 | -187 | Upgrade |
Change in Unearned Revenue | 209 | 240 | 458 | 197 | 231 | Upgrade |
Change in Other Net Operating Assets | 229 | 11 | -214 | -67 | -342 | Upgrade |
Operating Cash Flow | 1,716 | 1,499 | 1,551 | 776 | -1,035 | Upgrade |
Operating Cash Flow Growth | 14.48% | -3.35% | 99.87% | - | - | Upgrade |
Capital Expenditures | -912 | -811 | -677 | -501 | -140 | Upgrade |
Sale of Property, Plant & Equipment | 4 | 9 | - | - | - | Upgrade |
Cash Acquisitions | - | -22 | - | - | - | Upgrade |
Sale (Purchase) of Intangibles | -89 | -118 | -77 | -29 | -9 | Upgrade |
Investment in Securities | 151 | -2,118 | 126 | -126 | 32 | Upgrade |
Other Investing Activities | -26 | 114 | 76 | 87 | 836 | Upgrade |
Investing Cash Flow | -872 | -2,946 | -552 | -569 | 719 | Upgrade |
Long-Term Debt Issued | 104 | 718 | - | - | 1,804 | Upgrade |
Long-Term Debt Repaid | -649 | -656 | -1,410 | -583 | -1,306 | Upgrade |
Net Debt Issued (Repaid) | -545 | 62 | -1,410 | -583 | 498 | Upgrade |
Issuance of Common Stock | - | - | - | 91 | 1,144 | Upgrade |
Repurchase of Common Stock | -48 | -18 | -15 | -9 | -6 | Upgrade |
Common Dividends Paid | -91 | -34 | - | - | - | Upgrade |
Other Financing Activities | -21 | -9 | 5 | -31 | 5 | Upgrade |
Financing Cash Flow | -705 | 1 | -1,420 | -532 | 1,641 | Upgrade |
Foreign Exchange Rate Adjustments | 22 | -136 | -168 | 303 | -73 | Upgrade |
Net Cash Flow | 161 | -1,582 | -589 | -22 | 1,252 | Upgrade |
Free Cash Flow | 804 | 688 | 874 | 275 | -1,175 | Upgrade |
Free Cash Flow Growth | 16.86% | -21.28% | 217.82% | - | - | Upgrade |
Free Cash Flow Margin | 7.96% | 7.39% | 10.70% | 4.77% | -80.59% | Upgrade |
Free Cash Flow Per Share | 1.05 | 0.91 | 1.15 | 0.36 | -2.18 | Upgrade |
Cash Interest Paid | 140 | 101 | 162 | 130 | 127 | Upgrade |
Cash Income Tax Paid | 12 | 8 | 12 | 4 | -1 | Upgrade |
Levered Free Cash Flow | 197.5 | 603.88 | 622.88 | 170.88 | -1,164 | Upgrade |
Unlevered Free Cash Flow | 295 | 685.13 | 734.75 | 260.25 | -1,091 | Upgrade |
Change in Working Capital | 367 | 76 | 348 | 291 | -306 | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.