Kenvue Inc. (KVUE)
Nov 2, 2026 - KVUE was delisted (reason: acquired by KMB)
19.31
-0.25 (-1.28%)
Inactive · Last trade price on Oct 30, 2026
Kenvue Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Operating Activities
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 27, 2026 | Dec '25 Dec 28, 2025 | Dec '24 Dec 29, 2024 | Dec '23 Dec 31, 2023 | Jan '23 Jan 1, 2023 | Jan '22 Jan 2, 2022 |
Net Income | 1,690 | 1,470 | 1,030 | 1,664 | 2,064 | 2,078 |
Depreciation & Amortization | 470 | 458 | 477 | 627 | 644 | 731 |
Other Amortization | 99 | 99 | 145 | - | - | - |
Asset Writedown & Restructuring Costs | 23 | 23 | 578 | - | 12 | - |
Loss (Gain) From Sale of Investments | - | - | 72 | 7 | -1 | - |
Stock-Based Compensation | 120 | 136 | 254 | 188 | 137 | 141 |
Other Operating Activities | -32 | -41 | -216 | -115 | 194 | 516 |
Change in Accounts Receivable | -112 | -112 | -218 | 44 | -142 | -303 |
Change in Inventory | -32 | -12 | 182 | 349 | -582 | -77 |
Change in Accounts Payable | 439 | 41 | -536 | 1,454 | 35 | 330 |
Change in Income Taxes | 85 | -27 | -61 | -331 | -5 | -19 |
Change in Other Net Operating Assets | -19 | 162 | 62 | -719 | 169 | -3,063 |
Operating Cash Flow | 2,731 | 2,197 | 1,769 | 3,168 | 2,525 | 334 |
Operating Cash Flow Growth | 27.86% | 24.19% | -44.16% | 25.46% | 655.99% | -90.17% |
Investing Activities
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 27, 2026 | Dec '25 Dec 28, 2025 | Dec '24 Dec 29, 2024 | Dec '23 Dec 31, 2023 | Jan '23 Jan 1, 2023 | Jan '22 Jan 2, 2022 |
Capital Expenditures | -393 | -475 | -440 | -469 | -375 | -295 |
Sale of Property, Plant & Equipment | 24 | 24 | - | 21 | 8 | 77 |
Other Investing Activities | -30 | 15 | 15 | -40 | -23 | 47 |
Investing Cash Flow | -399 | -436 | -425 | -488 | -390 | -171 |
Financing Activities
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 27, 2026 | Dec '25 Dec 28, 2025 | Dec '24 Dec 29, 2024 | Dec '23 Dec 31, 2023 | Jan '23 Jan 1, 2023 | Jan '22 Jan 2, 2022 |
Short-Term Debt Issued | - | - | 157 | 574 | 14 | - |
Long-Term Debt Issued | - | 746 | - | 7,686 | - | - |
Total Debt Issued | 810 | 746 | 157 | 8,260 | 14 | - |
Short-Term Debt Repaid | - | -146 | - | - | - | -7 |
Long-Term Debt Repaid | - | -750 | - | - | - | - |
Total Debt Repaid | -1,646 | -896 | - | - | - | -7 |
Net Debt Issued (Repaid) | -836 | -150 | 157 | 8,260 | 14 | -7 |
Issuance of Common Stock | - | - | - | 4,241 | - | - |
Repurchase of Common Stock | - | -197 | -235 | -7 | - | - |
Common Dividends Paid | -1,597 | -1,581 | -1,552 | -14,554 | - | - |
Other Financing Activities | 3 | 91 | 65 | -467 | -1,597 | 7 |
Financing Cash Flow | -2,430 | -1,837 | -1,565 | -2,527 | -1,583 | - |
Net Cash Flow
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 27, 2026 | Dec '25 Dec 28, 2025 | Dec '24 Dec 29, 2024 | Dec '23 Dec 31, 2023 | Jan '23 Jan 1, 2023 | Jan '22 Jan 2, 2022 |
Foreign Exchange Rate Adjustments | -2 | 68 | -91 | -2 | -61 | -41 |
Net Cash Flow | -100 | -8 | -312 | 151 | 491 | 122 |
Free Cash Flow
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 27, 2026 | Dec '25 Dec 28, 2025 | Dec '24 Dec 29, 2024 | Dec '23 Dec 31, 2023 | Jan '23 Jan 1, 2023 | Jan '22 Jan 2, 2022 |
Free Cash Flow | 2,338 | 1,722 | 1,329 | 2,699 | 2,150 | 39 |
Free Cash Flow Growth | 43.17% | 29.57% | -50.76% | 25.54% | 5412.82% | -98.77% |
Free Cash Flow Margin | 15.05% | 11.39% | 8.60% | 17.48% | 14.38% | 0.26% |
Free Cash Flow Per Share | 1.22 | 0.90 | 0.69 | 1.46 | 1.25 | 0.02 |
Levered Free Cash Flow | 2,771 | 1,808 | 1,435 | 2,518 | 1,519 | -1,168 |
Unlevered Free Cash Flow | 3,034 | 2,077 | 1,704 | 2,742 | 1,519 | -1,168 |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 27, 2026 | Dec '25 Dec 28, 2025 | Dec '24 Dec 29, 2024 | Dec '23 Dec 31, 2023 | Jan '23 Jan 1, 2023 | Jan '22 Jan 2, 2022 |
Cash Interest Paid | 440 | 440 | 439 | 224 | - | - |
Cash Income Tax Paid | 595 | 595 | 810 | 699 | 316 | 363 |
Change in Working Capital | 361 | 52 | -571 | 797 | -525 | -3,132 |