Edenred SE (EPA:EDEN)
France
· Delayed Price · Currency is EUR 18.73
-0.06 (-0.35%)
At close: Mar 9, 2026
Edenred SE Cash Flow Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | 2020 - 2016 |
| Net Income | 521 | 507 | 267 | 386 | 313 | Upgrade
|
| Depreciation & Amortization | 266 | 225 | 193 | 149 | 132 | Upgrade
|
| Loss (Gain) From Sale of Assets | 21 | 8 | - | 9 | 19 | Upgrade
|
| Asset Writedown & Restructuring Costs | 22 | 15 | 11 | 18 | 16 | Upgrade
|
| Loss (Gain) on Equity Investments | - | 5 | 3 | -2 | -8 | Upgrade
|
| Stock-Based Compensation | 23 | 28 | 21 | 20 | 12 | Upgrade
|
| Other Operating Activities | -36 | 24 | 151 | 43 | 14 | Upgrade
|
| Change in Accounts Receivable | - | 24 | - | - | - | Upgrade
|
| Change in Inventory | - | 5 | - | - | - | Upgrade
|
| Change in Accounts Payable | - | 140 | - | - | - | Upgrade
|
| Change in Income Taxes | - | -12 | - | - | - | Upgrade
|
| Change in Other Net Operating Assets | 410 | 22 | 365 | 359 | 76 | Upgrade
|
| Operating Cash Flow | 1,270 | 1,029 | 1,052 | 1,013 | 604 | Upgrade
|
| Operating Cash Flow Growth | 23.42% | -2.19% | 3.85% | 67.72% | -15.88% | Upgrade
|
| Capital Expenditures | -198 | -217 | -190 | -151 | -114 | Upgrade
|
| Sale of Property, Plant & Equipment | 15 | 23 | 12 | 29 | 25 | Upgrade
|
| Cash Acquisitions | -16 | -504 | -1,036 | -77 | -72 | Upgrade
|
| Investment in Securities | -13 | -6 | -14 | -12 | -19 | Upgrade
|
| Investing Cash Flow | -212 | -704 | -1,228 | -211 | -180 | Upgrade
|
| Short-Term Debt Issued | - | 120 | - | - | - | Upgrade
|
| Long-Term Debt Issued | 756 | 505 | 1,198 | 10 | 416 | Upgrade
|
| Total Debt Issued | 756 | 625 | 1,198 | 10 | 416 | Upgrade
|
| Short-Term Debt Repaid | -958 | - | -493 | -597 | -335 | Upgrade
|
| Long-Term Debt Repaid | -6 | - | -255 | - | - | Upgrade
|
| Total Debt Repaid | -964 | - | -748 | -597 | -335 | Upgrade
|
| Net Debt Issued (Repaid) | -208 | 625 | 450 | -587 | 81 | Upgrade
|
| Issuance of Common Stock | - | 2 | - | - | - | Upgrade
|
| Repurchase of Common Stock | -125 | -359 | -25 | -2 | -41 | Upgrade
|
| Common Dividends Paid | -289 | -271 | -249 | -224 | -60 | Upgrade
|
| Other Financing Activities | -49 | -36 | -29 | -15 | -37 | Upgrade
|
| Financing Cash Flow | -671 | -39 | 147 | -828 | -57 | Upgrade
|
| Foreign Exchange Rate Adjustments | -76 | -73 | -1 | -10 | 10 | Upgrade
|
| Net Cash Flow | 311 | 213 | -30 | -36 | 377 | Upgrade
|
| Free Cash Flow | 1,072 | 812 | 862 | 862 | 490 | Upgrade
|
| Free Cash Flow Growth | 32.02% | -5.80% | - | 75.92% | -20.20% | Upgrade
|
| Free Cash Flow Margin | 39.24% | 31.12% | 37.30% | 44.34% | 30.95% | Upgrade
|
| Free Cash Flow Per Share | 4.36 | 3.21 | 3.26 | 3.26 | 1.86 | Upgrade
|
| Levered Free Cash Flow | 882.5 | 473.88 | 983.13 | 782.25 | 424.38 | Upgrade
|
| Unlevered Free Cash Flow | 985 | 582.63 | 1,064 | 807.25 | 445 | Upgrade
|
| Change in Working Capital | 410 | 179 | 365 | 359 | 76 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.