Kaufman & Broad Cash Flow Statement

Financials in millions EUR. Fiscal year is December - November.

Millions EUR. Fiscal year is Dec - Nov.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2016 - 2020
Period Ending	May '25 May 31, 2025	Nov '24 Nov 30, 2024	Nov '23 Nov 30, 2023	Nov '22 Nov 30, 2022	Nov '21 Nov 30, 2021	Nov '20 Nov 30, 2020	2016 - 2020
Net Income	-	44.97	60.15	49.01	43.87	40.14	Upgrade
Depreciation & Amortization	-	15.31	6.04	6.53	2.43	3.06	Upgrade
Other Amortization	-	4.18	3.86	-	4.18	4.08	Upgrade
Loss (Gain) From Sale of Investments	-	-0.12	-0.09	-0.13	-0.05	0.07	Upgrade
Loss (Gain) on Equity Investments	-	0.22	-0.85	-2.02	-1.86	-2.32	Upgrade
Other Operating Activities	-	-7.38	60.35	24.72	51.85	48.81	Upgrade
Change in Accounts Receivable	-	62.75	-	-	-	-	Upgrade
Change in Inventory	-	46.01	-	-	-	-	Upgrade
Change in Accounts Payable	-	-3.12	-	-	-	-	Upgrade
Change in Other Net Operating Assets	-	124.56	245.3	-58.38	-8.12	6.99	Upgrade
Operating Cash Flow	-	287.38	374.75	19.73	92.29	100.82	Upgrade
Operating Cash Flow Growth	-	-23.31%	1799.88%	-78.63%	-8.47%	15.30%	Upgrade
Capital Expenditures	-	-5.15	-5.75	-11.6	-4.57	-4.81	Upgrade
Cash Acquisitions	-	-0.17	-0.1	-0.13	-	-	Upgrade
Divestitures	-	-	-	-	-	0.82	Upgrade
Investment in Securities	-	-6.95	-5.58	-1.07	-5.32	-2.31	Upgrade
Investing Cash Flow	-	-12.27	-11.08	-20.72	-22.33	-6.3	Upgrade
Long-Term Debt Issued	-	-	-	148.63	-	-	Upgrade
Long-Term Debt Repaid	-	-62.49	-7.63	-144.57	-7.15	-6.86	Upgrade
Net Debt Issued (Repaid)	-	-62.49	-7.63	4.06	-7.15	-6.86	Upgrade
Issuance of Common Stock	-	11.31	14.7	13.1	13.15	-	Upgrade
Repurchase of Common Stock	-	-11.51	-47.72	-30.62	-27.96	-18.39	Upgrade
Common Dividends Paid	-	-46.77	-49.51	-40.48	-39.32	-38.04	Upgrade
Other Financing Activities	-	-12.84	-24.46	-33.53	-34.4	-24.15	Upgrade
Financing Cash Flow	-	-122.3	-114.62	-87.47	-95.69	-87.43	Upgrade
Net Cash Flow	-	152.82	249.05	-88.46	-25.73	7.09	Upgrade
Free Cash Flow	-	282.24	369	8.12	87.72	96.01	Upgrade
Free Cash Flow Growth	-	-23.51%	4442.10%	-90.74%	-8.64%	18.00%	Upgrade
Free Cash Flow Margin	-	26.21%	26.19%	0.62%	6.84%	8.25%	Upgrade
Free Cash Flow Per Share	-	14.31	17.96	0.38	4.13	4.43	Upgrade
Cash Income Tax Paid	-	37.46	-4.63	36.41	7.48	2.26	Upgrade
Levered Free Cash Flow	-	272.54	337.54	-24.92	72.96	76.01	Upgrade
Unlevered Free Cash Flow	-	276.32	341.7	-20.65	76	79.59	Upgrade
Change in Net Working Capital	-162.67	-213.75	-271.18	79.53	-11.09	-27.53	Upgrade

Updated Dec 15, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.