Nestlé S.A. (LON:0QR4)
London
· Delayed Price · Currency is GBP · Price in CHF 84.20
+1.86 (2.26%)
At close: Feb 21, 2025
Nestlé Cash Flow Statement
Financials in millions CHF. Fiscal year is January - December.
Millions CHF. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|
Period Ending | 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 | 2019 - 2015 |
| Net Income | 10,884 | 11,209 | 9,270 | 16,905 | 12,232 | Upgrade
|
| Depreciation & Amortization | 3,264 | 3,140 | 3,237 | 3,167 | 3,212 | Upgrade
|
| Other Amortization | 318 | 318 | 304 | 273 | 253 | Upgrade
|
| Loss (Gain) From Sale of Assets | 57 | 232 | 68 | -318 | -1,763 | Upgrade
|
| Asset Writedown & Restructuring Costs | 580 | 647 | 2,726 | 2,614 | 711 | Upgrade
|
| Loss (Gain) on Equity Investments | -1,249 | -1,120 | -1,040 | -8,651 | -1,815 | Upgrade
|
| Stock-Based Compensation | 116 | 142 | 128 | 130 | 123 | Upgrade
|
| Other Operating Activities | 1,831 | 664 | 861 | 344 | 1,809 | Upgrade
|
| Change in Accounts Receivable | -355 | -1,027 | -321 | -824 | 36 | Upgrade
|
| Change in Inventory | -1,256 | 1,756 | -3,428 | -1,414 | -1,740 | Upgrade
|
| Change in Accounts Payable | 2,676 | 65 | 492 | 2,115 | 1,193 | Upgrade
|
| Change in Other Net Operating Assets | -191 | -85 | -390 | -477 | 126 | Upgrade
|
| Operating Cash Flow | 16,675 | 15,941 | 11,907 | 13,864 | 14,377 | Upgrade
|
| Operating Cash Flow Growth | 4.60% | 33.88% | -14.12% | -3.57% | -9.29% | Upgrade
|
| Capital Expenditures | -5,638 | -5,714 | -5,095 | -4,880 | -4,076 | Upgrade
|
| Cash Acquisitions | -809 | -211 | -1,710 | -6,394 | -4,520 | Upgrade
|
| Divestitures | -23 | 215 | 160 | 3,530 | 3,916 | Upgrade
|
| Sale (Purchase) of Intangibles | -325 | -489 | -266 | -461 | -288 | Upgrade
|
| Investment in Securities | -1,783 | -662 | 4,984 | 4,969 | -931 | Upgrade
|
| Other Investing Activities | -46 | 665 | 24 | 192 | 232 | Upgrade
|
| Investing Cash Flow | -8,624 | -6,196 | -1,903 | -3,044 | -5,667 | Upgrade
|
| Short-Term Debt Issued | 2,396 | - | 148 | - | - | Upgrade
|
| Long-Term Debt Issued | 7,992 | 9,806 | 10,936 | 11,339 | 10,330 | Upgrade
|
| Total Debt Issued | 10,388 | 9,806 | 11,084 | 11,339 | 10,330 | Upgrade
|
| Short-Term Debt Repaid | - | -2,537 | - | -885 | -2,747 | Upgrade
|
| Long-Term Debt Repaid | -5,055 | -3,589 | -3,283 | -4,474 | -3,182 | Upgrade
|
| Total Debt Repaid | -5,055 | -6,126 | -3,283 | -5,359 | -5,929 | Upgrade
|
| Net Debt Issued (Repaid) | 5,333 | 3,680 | 7,801 | 5,980 | 4,401 | Upgrade
|
| Repurchase of Common Stock | -4,678 | -5,234 | -10,679 | -6,548 | -6,814 | Upgrade
|
| Common Dividends Paid | -7,816 | -7,829 | -7,618 | -7,681 | -7,700 | Upgrade
|
| Other Financing Activities | -201 | -375 | -889 | -903 | -269 | Upgrade
|
| Financing Cash Flow | -7,362 | -9,758 | -11,385 | -9,152 | -10,382 | Upgrade
|
| Foreign Exchange Rate Adjustments | 53 | -682 | -100 | 89 | -562 | Upgrade
|
| Net Cash Flow | 742 | -695 | -1,481 | 1,757 | -2,234 | Upgrade
|
| Free Cash Flow | 11,037 | 10,227 | 6,812 | 8,984 | 10,301 | Upgrade
|
| Free Cash Flow Growth | 7.92% | 50.13% | -24.18% | -12.79% | -15.25% | Upgrade
|
| Free Cash Flow Margin | 12.03% | 10.96% | 7.19% | 10.27% | 12.16% | Upgrade
|
| Free Cash Flow Per Share | 4.25 | 3.86 | 2.51 | 3.22 | 3.62 | Upgrade
|
| Cash Interest Paid | 1,539 | 1,330 | 953 | 753 | 815 | Upgrade
|
| Cash Income Tax Paid | 2,411 | 2,801 | 3,107 | 2,722 | 2,645 | Upgrade
|
| Levered Free Cash Flow | 7,458 | 8,207 | 3,815 | 9,121 | 8,082 | Upgrade
|
| Unlevered Free Cash Flow | 8,520 | 9,144 | 4,517 | 9,630 | 8,601 | Upgrade
|
| Change in Net Working Capital | -1,021 | -1,896 | 3,624 | -2,140 | -303 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.