Kesko Oyj (FRA:KEK)
Germany · Delayed Price · Currency is EUR 21.24
+0.24 (1.14%)
At close: Jan 30, 2026
Kesko Oyj Cash Flow Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
Net Income | 379.6 | 379.1 | 495.6 | 609.9 | 571.8 | 433.4 |
Depreciation & Amortization | 579.8 | 582.9 | 537.2 | 488.7 | 480.1 | 485.1 |
Loss (Gain) From Sale of Assets | -7.9 | -7.9 | 3.9 | 3.9 | 3.5 | -49.5 |
Asset Writedown & Restructuring Costs | 40.5 | 40.5 | - | 2.4 | 7 | 10.9 |
Loss (Gain) From Sale of Investments | - | - | - | 3.7 | 1.9 | -1.9 |
Loss (Gain) on Equity Investments | -24.7 | -24.7 | -21 | -24.1 | -34.1 | -21.9 |
Stock-Based Compensation | 2.6 | 2.6 | -2.3 | -9.2 | -10.6 | -3.4 |
Other Operating Activities | 3.3 | 4.1 | 40.5 | 5.2 | 46.5 | 64.5 |
Change in Accounts Receivable | -22.2 | 43.8 | 69.3 | -107.2 | -146.8 | -64.3 |
Change in Inventory | -44.8 | 25.5 | 58.3 | -225.8 | -53.2 | 5.5 |
Change in Other Net Operating Assets | -25.2 | -44.8 | -137.1 | 163.7 | 283.7 | 287.9 |
Operating Cash Flow | 888.1 | 1,008 | 1,050 | 915.2 | 1,152 | 1,152 |
Operating Cash Flow Growth | -15.39% | -3.94% | 14.67% | -20.56% | -0.03% | 28.47% |
Capital Expenditures | -508.1 | -491.4 | -539.2 | -352.4 | -239.4 | -203.9 |
Sale of Property, Plant & Equipment | 43 | 45 | 24.8 | 14 | 13.3 | 10.6 |
Cash Acquisitions | -165.4 | -151.6 | -140.1 | -45.3 | -13.2 | -248.4 |
Divestitures | - | - | 9.9 | 2.2 | 2.8 | 19.6 |
Investment in Securities | 1.5 | -0.1 | 0.1 | 0.4 | -55.9 | 5.8 |
Other Investing Activities | 29.3 | 0.1 | - | - | 0.1 | -0.1 |
Investing Cash Flow | -600.1 | -597.5 | -590.2 | -344.3 | -292.3 | -421.3 |
Long-Term Debt Issued | - | 534 | 283.4 | 132.6 | - | 18.9 |
Long-Term Debt Repaid | - | -370.9 | -354.3 | -332.7 | -546.6 | -363.3 |
Net Debt Issued (Repaid) | -48.7 | 163.1 | -70.9 | -200.1 | -546.6 | -344.4 |
Issuance of Common Stock | 15.5 | - | - | - | - | - |
Common Dividends Paid | -382 | -320.3 | -430.3 | -406.7 | -297.8 | -249.9 |
Other Financing Activities | 4.3 | 7.4 | 9 | 2.1 | 10 | -5.7 |
Financing Cash Flow | -410.9 | -149.8 | -492.2 | -604.7 | -834.4 | -600 |
Foreign Exchange Rate Adjustments | 0.4 | 0.3 | -0.7 | -0.5 | 0.2 | -1.2 |
Net Cash Flow | -122.5 | 261.2 | -33.6 | -34.3 | 25.5 | 129.9 |
Free Cash Flow | 380 | 516.8 | 510.3 | 562.8 | 912.6 | 948.5 |
Free Cash Flow Growth | -22.51% | 1.27% | -9.33% | -38.33% | -3.79% | 82.62% |
Free Cash Flow Margin | 3.09% | 4.34% | 4.33% | 4.77% | 8.08% | 8.89% |
Free Cash Flow Per Share | 0.95 | 1.30 | 1.28 | 1.42 | 2.30 | 2.39 |
Cash Interest Paid | 124.2 | 124.2 | 98.3 | 73.8 | 78.3 | 91 |
Cash Income Tax Paid | 120.2 | 120.2 | 108.3 | 174.7 | 137.2 | 54 |
Levered Free Cash Flow | 222.13 | 498.74 | 355.78 | 364.43 | 737.96 | 896.05 |
Unlevered Free Cash Flow | 308.31 | 578.55 | 417.21 | 409.68 | 785.53 | 952.11 |
Change in Working Capital | -92.2 | 24.5 | -9.5 | -169.3 | 83.7 | 229.1 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.