Adidas AG
XETRA:ADS

Watchlist Manager
Adidas AG Logo
Adidas AG
XETRA:ADS
Watchlist
Price: 214.7 EUR 1.71% Market Closed
Market Cap: 38.3B EUR
Have any thoughts about
Adidas AG?
Write Note

Cash Flow Statement

Cash Flow Statement
Adidas AG

Rotate your device to view
Cash Flow Statement
Currency: EUR
Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024
Operating Cash Flow
Net Income
896
835
886
909
1 011
1 039
1 191
1 421
1 500
1 536
1 679
1 715
1 910
2 023
2 132
2 229
2 368
2 378
2 477
2 508
2 465
2 558
1 737
754
644
575
1 217
2 091
1 966
1 852
1 594
1 384
1 166
388
9
(168)
(254)
65
278
459
735
Depreciation & Amortization
352
405
430
440
448
393
383
380
392
376
400
418
440
484
487
496
503
490
663
870
1 029
1 214
1 262
1 338
1 404
1 370
1 314
1 214
1 122
1 149
1 238
1 233
1 353
1 375
1 289
1 302
1 247
1 212
1 204
1 193
1 180
Other Non-Cash Items
14
33
56
105
131
97
89
(52)
(7)
55
63
81
143
33
3
71
(47)
(79)
(17)
(17)
45
(14)
(27)
(14)
(17)
195
179
278
451
454
318
314
215
119
260
203
200
237
334
207
267
Cash Taxes Paid
299
284
325
335
370
386
373
395
433
427
492
494
460
556
535
599
656
815
797
816
854
692
682
558
462
404
347
330
357
444
476
544
532
424
418
364
320
307
354
284
255
Cash Interest Paid
61
59
60
58
39
55
53
53
45
46
54
64
69
65
56
44
35
40
65
93
47
156
157
161
235
157
152
140
151
111
109
113
104
140
145
148
154
163
170
178
175
Change in Working Capital
(726)
(572)
(548)
(634)
(437)
(439)
(580)
(702)
(733)
(620)
(1 069)
(625)
(780)
(892)
(467)
(474)
(157)
(102)
11
(503)
(1 012)
(940)
(1 393)
(1 096)
(1 689)
(655)
(288)
(101)
830
(262)
(506)
(1 375)
(2 318)
(2 426)
(2 215)
(956)
602
1 034
1 115
996
520
Cash from Operating Activities
536
N/A
701
+31%
824
+18%
820
0%
1 153
+41%
1 090
-5%
1 083
-1%
1 047
-3%
1 152
+10%
1 347
+17%
1 073
-20%
1 589
+48%
1 713
+8%
1 648
-4%
2 155
+31%
2 322
+8%
2 667
+15%
2 687
+1%
3 134
+17%
2 858
-9%
2 527
-12%
2 818
+12%
1 579
-44%
982
-38%
342
-65%
1 485
+334%
2 422
+63%
3 482
+44%
4 369
+25%
3 193
-27%
2 644
-17%
1 556
-41%
416
-73%
(544)
N/A
(657)
-21%
381
N/A
1 795
+371%
2 548
+42%
2 931
+15%
2 855
-3%
2 702
-5%
Investing Cash Flow
Capital Expenditures
(563)
(548)
(446)
(424)
(490)
(513)
(527)
(571)
(557)
(642)
(691)
(708)
(747)
(752)
(729)
(748)
(790)
(707)
(704)
(692)
(621)
(708)
(751)
(682)
(607)
(443)
(379)
(409)
(491)
(667)
(718)
(799)
(806)
(695)
(653)
(555)
(490)
(504)
(495)
(506)
(509)
Other Items
28
11
(47)
(25)
(93)
(78)
(50)
(20)
28
28
0
(75)
(68)
72
115
175
208
71
(31)
(24)
(8)
(217)
114
95
93
328
142
157
237
243
1 368
1 341
1 235
1 190
59
82
31
54
(24)
70
136
Cash from Investing Activities
(535)
N/A
(537)
0%
(493)
+8%
(449)
+9%
(583)
-30%
(591)
-1%
(577)
+2%
(591)
-2%
(529)
+10%
(614)
-16%
(691)
-13%
(783)
-13%
(815)
-4%
(680)
+17%
(614)
+10%
(573)
+7%
(582)
-2%
(636)
-9%
(735)
-16%
(716)
+3%
(629)
+12%
(925)
-47%
(637)
+31%
(587)
+8%
(514)
+12%
(115)
+78%
(237)
-106%
(252)
-6%
(254)
-1%
(424)
-67%
650
N/A
542
-17%
429
-21%
495
+15%
(594)
N/A
(473)
+20%
(459)
+3%
(450)
+2%
(519)
-15%
(436)
+16%
(373)
+14%
Financing Cash Flow
Net Issuance of Common Stock
0
(300)
(381)
(601)
(601)
(301)
(220)
0
0
(218)
(304)
(304)
(303)
(87)
(13)
(484)
(724)
(1 003)
(1 144)
(759)
(888)
(813)
(918)
(833)
(466)
(261)
(4)
(5)
(495)
(1 005)
(2 253)
(2 957)
(2 783)
(2 505)
(1 257)
(552)
(236)
(4)
(12)
(11)
(12)
Net Issuance of Debt
(188)
500
396
215
749
(80)
213
225
55
18
520
175
33
(275)
(995)
(647)
84
617
398
617
(137)
(639)
247
169
1 804
903
(17)
(301)
(2 439)
(1 251)
(1 251)
(1 069)
(184)
345
1 102
503
(542)
(1 100)
(1 733)
(1 418)
(1 128)
Cash Paid for Dividends
(314)
(314)
0
(303)
(303)
(303)
0
(320)
(320)
(320)
0
(405)
(405)
(405)
0
(528)
(528)
(528)
0
(664)
(664)
(664)
0
0
0
0
0
(585)
(585)
(585)
0
(610)
(610)
(610)
0
(125)
(125)
(125)
0
(125)
(125)
Other
(3)
(4)
0
(7)
(7)
(7)
(6)
1
2
(33)
(33)
(36)
(39)
(2)
(2)
(2)
(1)
(77)
(111)
(142)
(77)
(157)
(157)
(151)
(246)
(163)
(170)
(176)
(197)
(150)
(169)
(167)
(148)
(193)
(166)
(169)
(175)
(196)
(214)
(223)
(217)
Cash from Financing Activities
(505)
N/A
(118)
+77%
(304)
-158%
(696)
-129%
(162)
+77%
(691)
-327%
(316)
+54%
(94)
+70%
(263)
-180%
(553)
-110%
(137)
+75%
(570)
-316%
(714)
-25%
(769)
-8%
(1 415)
-84%
(1 661)
-17%
(1 169)
+30%
(991)
+15%
(1 385)
-40%
(948)
+32%
(1 766)
-86%
(2 273)
-29%
(1 492)
+34%
(815)
+45%
1 092
N/A
479
-56%
(191)
N/A
(1 067)
-459%
(3 716)
-248%
(2 991)
+20%
(4 258)
-42%
(4 803)
-13%
(3 725)
+22%
(2 963)
+20%
(931)
+69%
(343)
+63%
(1 078)
-214%
(1 425)
-32%
(2 084)
-46%
(1 777)
+15%
(1 482)
+17%
Change in Cash
Effect of Foreign Exchange Rates
16
50
148
93
22
(126)
(235)
(186)
(157)
(35)
(49)
(139)
(105)
(111)
(76)
(7)
(50)
(29)
(5)
(52)
8
(30)
(59)
(17)
(45)
(75)
(46)
(31)
(21)
57
92
132
84
(19)
(91)
(149)
(111)
(40)
(37)
24
(42)
Net Change in Cash
(488)
N/A
96
N/A
175
+82%
(232)
N/A
430
N/A
(318)
N/A
(45)
+86%
176
N/A
203
+15%
145
-29%
196
+35%
97
-51%
79
-19%
88
+11%
50
-43%
81
+62%
866
+969%
1 031
+19%
1 009
-2%
1 142
+13%
140
-88%
(410)
N/A
(609)
-49%
(437)
+28%
875
N/A
1 774
+103%
1 948
+10%
2 132
+9%
378
-82%
(165)
N/A
(872)
-428%
(2 573)
-195%
(2 796)
-9%
(3 031)
-8%
(2 273)
+25%
(584)
+74%
147
N/A
633
+331%
291
-54%
666
+129%
805
+21%
Free Cash Flow
Free Cash Flow
(27)
N/A
153
N/A
378
+147%
396
+5%
663
+67%
577
-13%
556
-4%
476
-14%
595
+25%
705
+18%
382
-46%
881
+131%
966
+10%
896
-7%
1 426
+59%
1 574
+10%
1 877
+19%
1 980
+5%
2 430
+23%
2 166
-11%
1 906
-12%
2 110
+11%
828
-61%
300
-64%
(265)
N/A
1 042
N/A
2 043
+96%
3 073
+50%
3 878
+26%
2 526
-35%
1 926
-24%
757
-61%
(390)
N/A
(1 239)
-218%
(1 310)
-6%
(174)
+87%
1 305
N/A
2 044
+57%
2 436
+19%
2 349
-4%
2 193
-7%

See Also

Discover More