Henkel AG & Co. KGaA (ETR:HEN3)
Germany
· Delayed Price · Currency is EUR 62.40
-0.34 (-0.54%)
Apr 29, 2026, 12:22 PM CET
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 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 | 2,035 | 2,007 | 1,318 | 1,259 | 1,634 | Upgrade
|
| Depreciation & Amortization | 607 | 655 | 652 | 682 | 650 | Upgrade
|
| Other Amortization | 53 | 55 | 50 | 62 | 62 | Upgrade
|
| Loss (Gain) From Sale of Assets | -46 | 6 | 205 | -46 | -46 | Upgrade
|
| Asset Writedown & Restructuring Costs | 18 | 116 | 216 | 131 | 266 | Upgrade
|
| Other Operating Activities | 130 | 248 | 188 | -160 | -70 | Upgrade
|
| Change in Accounts Receivable | -31 | -50 | 47 | -185 | -351 | Upgrade
|
| Change in Inventory | 93 | -122 | 605 | -722 | -391 | Upgrade
|
| Change in Accounts Payable | -255 | 187 | -468 | 306 | 328 | Upgrade
|
| Change in Other Net Operating Assets | -69 | 18 | 442 | -80 | 59 | Upgrade
|
| Operating Cash Flow | 2,535 | 3,120 | 3,255 | 1,247 | 2,141 | Upgrade
|
| Operating Cash Flow Growth | -18.75% | -4.15% | 161.03% | -41.76% | -30.49% | Upgrade
|
| Capital Expenditures | -693 | -626 | -608 | -593 | -647 | Upgrade
|
| Sale of Property, Plant & Equipment | 18 | 16 | 17 | 27 | 23 | Upgrade
|
| Cash Acquisitions | -57 | -1,333 | -513 | -85 | -164 | Upgrade
|
| Divestitures | 194 | 92 | 368 | 103 | 257 | Upgrade
|
| Investment in Securities | 137 | -565 | -6 | 331 | 51 | Upgrade
|
| Other Investing Activities | 91 | 86 | 58 | 17 | - | Upgrade
|
| Investing Cash Flow | -310 | -2,330 | -684 | -200 | -479 | Upgrade
|
| Long-Term Debt Issued | - | 1,223 | - | 819 | 720 | Upgrade
|
| Long-Term Debt Repaid | -512 | -146 | -732 | -1,072 | -1,298 | Upgrade
|
| Net Debt Issued (Repaid) | -512 | 1,077 | -732 | -253 | -578 | Upgrade
|
| Repurchase of Common Stock | -856 | - | -195 | -803 | - | Upgrade
|
| Common Dividends Paid | -850 | -771 | -771 | -795 | -798 | Upgrade
|
| Other Financing Activities | -73 | -135 | -56 | -54 | 82 | Upgrade
|
| Financing Cash Flow | -2,291 | 171 | -1,754 | -1,905 | -1,294 | Upgrade
|
| Foreign Exchange Rate Adjustments | -115 | -23 | -89 | -35 | 21 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | - | 135 | -135 | - | Upgrade
|
| Net Cash Flow | -181 | 938 | 863 | -1,028 | 389 | Upgrade
|
| Free Cash Flow | 1,842 | 2,494 | 2,647 | 654 | 1,494 | Upgrade
|
| Free Cash Flow Growth | -26.14% | -5.78% | 304.74% | -56.23% | -36.83% | Upgrade
|
| Free Cash Flow Margin | 8.99% | 11.55% | 12.30% | 2.92% | 7.45% | Upgrade
|
| Free Cash Flow Per Share | 4.45 | 5.95 | 6.31 | 1.53 | 3.44 | Upgrade
|
| Cash Interest Paid | 109 | 103 | 101 | 73 | 60 | Upgrade
|
| Cash Income Tax Paid | 651 | 574 | 505 | 711 | 651 | Upgrade
|
| Levered Free Cash Flow | 1,474 | 1,542 | 2,869 | 497.5 | 1,845 | Upgrade
|
| Unlevered Free Cash Flow | 1,536 | 1,613 | 2,936 | 543.13 | 1,874 | Upgrade
|
| Change in Working Capital | -262 | 33 | 626 | -681 | -355 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.