Birkenstock Holding PLC
NYSE:BIRK
Cash Flow Statement
Cash Flow Statement
Birkenstock Holding PLC
| Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||
| Net Income |
154
|
161
|
75
|
68
|
99
|
111
|
192
|
219
|
252
|
307
|
348
|
379
|
|
| Depreciation & Amortization |
85
|
87
|
83
|
107
|
92
|
112
|
101
|
111
|
107
|
111
|
114
|
118
|
|
| Stock-Based Compensation |
0
|
0
|
65
|
69
|
69
|
69
|
4
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
185
|
216
|
281
|
322
|
251
|
268
|
212
|
181
|
120
|
85
|
76
|
46
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
96
|
97
|
118
|
154
|
110
|
103
|
99
|
84
|
77
|
72
|
61
|
59
|
|
| Change in Working Capital |
(160)
|
(97)
|
(80)
|
(184)
|
(81)
|
(68)
|
(77)
|
(41)
|
(86)
|
(129)
|
(154)
|
(175)
|
|
| Cash from Operating Activities |
264
N/A
|
367
+39%
|
359
-2%
|
313
-13%
|
359
+15%
|
404
+12%
|
429
+6%
|
462
+8%
|
394
-15%
|
373
-5%
|
384
+3%
|
368
-4%
|
|
| Investing Cash Flow | |||||||||||||
| Capital Expenditures |
(111)
|
(116)
|
(103)
|
(122)
|
(89)
|
(78)
|
(74)
|
(74)
|
(76)
|
(80)
|
(85)
|
(104)
|
|
| Other Items |
1
|
0
|
2
|
12
|
13
|
14
|
15
|
9
|
8
|
8
|
6
|
2
|
|
| Cash from Investing Activities |
(109)
N/A
|
(116)
-6%
|
(101)
+13%
|
(109)
-9%
|
(77)
+30%
|
(64)
+16%
|
(59)
+8%
|
(65)
-11%
|
(68)
-5%
|
(72)
-6%
|
(79)
-9%
|
(103)
-30%
|
|
| Financing Cash Flow | |||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(176)
|
(176)
|
0
|
|
| Net Issuance of Debt |
(36)
|
(83)
|
(82)
|
(614)
|
(606)
|
(560)
|
(699)
|
(179)
|
(182)
|
(185)
|
(93)
|
(94)
|
|
| Other |
(96)
|
(97)
|
(118)
|
295
|
339
|
346
|
344
|
(90)
|
(83)
|
(77)
|
(61)
|
(59)
|
|
| Cash from Financing Activities |
(132)
N/A
|
(180)
-36%
|
(199)
-11%
|
(319)
-60%
|
(267)
+16%
|
(214)
+20%
|
(355)
-66%
|
(268)
+24%
|
(265)
+1%
|
(439)
-66%
|
(330)
+25%
|
(330)
+0%
|
|
| Change in Cash | |||||||||||||
| Effect of Foreign Exchange Rates |
(1)
|
(6)
|
(21)
|
(23)
|
(12)
|
(11)
|
(3)
|
0
|
(1)
|
(4)
|
(2)
|
(4)
|
|
| Net Change in Cash |
22
N/A
|
65
+198%
|
37
-43%
|
(138)
N/A
|
4
N/A
|
115
+2 723%
|
11
-90%
|
129
+1 030%
|
60
-54%
|
(143)
N/A
|
(27)
+81%
|
(69)
-159%
|
|
| Free Cash Flow | |||||||||||||
| Free Cash Flow |
153
N/A
|
251
+64%
|
256
+2%
|
192
-25%
|
270
+41%
|
326
+21%
|
355
+9%
|
388
+9%
|
318
-18%
|
293
-8%
|
299
+2%
|
263
-12%
|
|