Loblaw Companies Limited (FRA:L8G)
Germany · Delayed Price · Currency is EUR 37.40
-0.40 (-1.06%)
At close: Jan 27, 2026
Loblaw Companies Cash Flow Statement
Financials in millions CAD. Fiscal year is January - December.
Millions CAD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Oct '25 Oct 4, 2025 | Dec '24 Dec 28, 2024 | Dec '23 Dec 30, 2023 | Dec '22 Dec 31, 2022 | Jan '22 Jan 1, 2022 | Jan '21 Jan 2, 2021 |
Net Income | 2,480 | 2,171 | 2,100 | 1,921 | 1,875 | 1,108 |
Depreciation & Amortization | 2,383 | 2,540 | 2,493 | 2,414 | 2,326 | 2,306 |
Other Amortization | 426 | 426 | 413 | 381 | 338 | 290 |
Asset Writedown & Restructuring Costs | 65 | 59 | 26 | 28 | 52 | 42 |
Other Operating Activities | 733 | 620 | 809 | 1,012 | 480 | 854 |
Change in Accounts Receivable | -163 | -170 | -163 | -214 | - | - |
Change in Inventory | -710 | -510 | 35 | -689 | - | - |
Change in Accounts Payable | 688 | 839 | 116 | 507 | - | - |
Change in Other Net Operating Assets | -242 | -180 | -225 | -606 | -212 | 550 |
Operating Cash Flow | 5,654 | 5,802 | 5,654 | 4,755 | 4,827 | 5,191 |
Operating Cash Flow Growth | 0.60% | 2.62% | 18.91% | -1.49% | -7.01% | 31.09% |
Capital Expenditures | -1,615 | -1,823 | -1,665 | -1,152 | -803 | -820 |
Sale of Property, Plant & Equipment | 271 | 363 | 321 | 164 | 80 | 76 |
Cash Acquisitions | - | - | - | -813 | - | 14 |
Sale (Purchase) of Intangibles | -353 | -377 | -407 | -419 | -379 | -338 |
Investment in Securities | -260 | -103 | -93 | -42 | -164 | -212 |
Other Investing Activities | -71 | -94 | -18 | -121 | -19 | -105 |
Investing Cash Flow | -2,018 | -2,021 | -1,845 | -2,368 | -1,271 | -1,376 |
Short-Term Debt Issued | - | - | 155 | 250 | - | 68 |
Long-Term Debt Issued | - | 1,557 | 833 | 1,818 | 772 | 1,417 |
Total Debt Issued | 1,484 | 1,557 | 988 | 2,068 | 772 | 1,485 |
Short-Term Debt Repaid | - | -63 | - | -44 | -159 | -150 |
Long-Term Debt Repaid | - | -2,288 | -1,833 | -2,237 | -1,623 | -2,510 |
Total Debt Repaid | -1,873 | -2,351 | -1,833 | -2,281 | -1,782 | -2,660 |
Net Debt Issued (Repaid) | -389 | -794 | -845 | -213 | -1,010 | -1,175 |
Issuance of Common Stock | 52 | 147 | 61 | 88 | 102 | 30 |
Repurchase of Common Stock | -1,743 | -1,826 | -1,801 | -1,396 | -1,250 | -898 |
Preferred Dividends Paid | - | - | - | -12 | -12 | - |
Common Dividends Paid | - | -604 | -550 | -517 | -472 | - |
Dividends Paid | - | -616 | -562 | -529 | -484 | -580 |
Other Financing Activities | -977 | -727 | -785 | -701 | -607 | -659 |
Financing Cash Flow | -3,282 | -3,816 | -3,932 | -2,751 | -3,249 | -3,282 |
Foreign Exchange Rate Adjustments | 3 | 9 | 3 | -4 | 1 | 2 |
Net Cash Flow | 357 | -26 | -120 | -368 | 308 | 535 |
Free Cash Flow | 4,039 | 3,979 | 3,989 | 3,603 | 4,024 | 4,371 |
Free Cash Flow Growth | 6.68% | -0.25% | 10.71% | -10.46% | -7.94% | 39.07% |
Free Cash Flow Margin | 6.40% | 6.52% | 6.70% | 6.38% | 7.57% | 8.29% |
Free Cash Flow Per Share | 3.34 | 3.22 | 3.12 | 2.72 | 2.94 | 3.05 |
Cash Interest Paid | 893 | 858 | 791 | 677 | 679 | 705 |
Cash Income Tax Paid | 1,017 | 1,143 | 917 | 439 | 643 | 452 |
Levered Free Cash Flow | 3,182 | 3,209 | 2,836 | 3,153 | 3,661 | 3,210 |
Unlevered Free Cash Flow | 3,649 | 3,636 | 3,248 | 3,528 | 3,930 | 3,675 |
Change in Working Capital | -427 | -21 | -237 | -1,002 | -212 | 550 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.