Henkel AG & Co. KGaA (HENOY)
OTCMKTS
· Delayed Price · Currency is USD
19.73
-0.06 (-0.30%)
Apr 1, 2025, 3:58 PM EST
Henkel AG & Co. KGaA Cash Flow Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|
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 | 2015 - 2019 |
| Net Income | 2,007 | 1,318 | 1,259 | 1,634 | 1,408 | Upgrade
|
| Depreciation & Amortization | 655 | 652 | 682 | 650 | 663 | Upgrade
|
| Other Amortization | 55 | 50 | 62 | 62 | 55 | Upgrade
|
| Loss (Gain) From Sale of Assets | 6 | 205 | -46 | -46 | -15 | Upgrade
|
| Asset Writedown & Restructuring Costs | 116 | 216 | 131 | 266 | 378 | Upgrade
|
| Other Operating Activities | 248 | 188 | -160 | -70 | -6 | Upgrade
|
| Change in Accounts Receivable | -50 | 47 | -185 | -351 | 102 | Upgrade
|
| Change in Inventory | -122 | 605 | -722 | -391 | -141 | Upgrade
|
| Change in Accounts Payable | 187 | -468 | 306 | 328 | 295 | Upgrade
|
| Change in Other Net Operating Assets | 18 | 442 | -80 | 59 | 341 | Upgrade
|
| Operating Cash Flow | 3,120 | 3,255 | 1,247 | 2,141 | 3,080 | Upgrade
|
| Operating Cash Flow Growth | -4.15% | 161.03% | -41.76% | -30.49% | -4.97% | Upgrade
|
| Capital Expenditures | -626 | -608 | -593 | -647 | -715 | Upgrade
|
| Sale of Property, Plant & Equipment | 16 | 17 | 27 | 23 | 20 | Upgrade
|
| Cash Acquisitions | -1,333 | -513 | -85 | -164 | -452 | Upgrade
|
| Divestitures | 92 | 368 | 103 | 257 | 53 | Upgrade
|
| Investment in Securities | -565 | -6 | 331 | 51 | -167 | Upgrade
|
| Other Investing Activities | 86 | 58 | 17 | - | - | Upgrade
|
| Investing Cash Flow | -2,330 | -684 | -200 | -479 | -1,261 | Upgrade
|
| Long-Term Debt Issued | 1,223 | - | 819 | 720 | 518 | Upgrade
|
| Long-Term Debt Repaid | -146 | -732 | -1,072 | -1,298 | -1,217 | Upgrade
|
| Net Debt Issued (Repaid) | 1,077 | -732 | -253 | -578 | -699 | Upgrade
|
| Repurchase of Common Stock | - | -195 | -803 | - | - | Upgrade
|
| Common Dividends Paid | -771 | -771 | -795 | -798 | -798 | Upgrade
|
| Other Financing Activities | -135 | -56 | -54 | 82 | 22 | Upgrade
|
| Financing Cash Flow | 171 | -1,754 | -1,905 | -1,294 | -1,475 | Upgrade
|
| Foreign Exchange Rate Adjustments | -23 | -89 | -35 | 21 | -77 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | 135 | -135 | - | - | Upgrade
|
| Net Cash Flow | 938 | 863 | -1,028 | 389 | 267 | Upgrade
|
| Free Cash Flow | 2,494 | 2,647 | 654 | 1,494 | 2,365 | Upgrade
|
| Free Cash Flow Growth | -5.78% | 304.74% | -56.23% | -36.83% | -7.76% | Upgrade
|
| Free Cash Flow Margin | 11.55% | 12.30% | 2.92% | 7.45% | 12.29% | Upgrade
|
| Free Cash Flow Per Share | 5.95 | 6.31 | 1.53 | 3.44 | 5.45 | Upgrade
|
| Cash Interest Paid | 103 | 101 | 73 | 60 | 94 | Upgrade
|
| Cash Income Tax Paid | 574 | 505 | 711 | 651 | 618 | Upgrade
|
| Levered Free Cash Flow | 1,666 | 2,869 | 497.5 | 1,845 | 1,913 | Upgrade
|
| Unlevered Free Cash Flow | 1,736 | 2,936 | 543.13 | 1,874 | 1,957 | Upgrade
|
| Change in Net Working Capital | 253 | -1,269 | 990 | -165 | -525 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.