Kenvue Inc. (KVUE) FY2024 Annual Statement of Cash Flows
2024-01-01 to 2024-12-29
Statement of Cash Flows
2024-01-01 to 2024-12-29
Swipe to see the full flow
Chart details
Kenvue Inc. cash flow reconciliation, Jan 1, 2024 through Dec 29, 2024
Cash flows for Jan 1, 2024 through Dec 29, 2024. Cash basis: Cash, cash equivalents, and restricted cash. Beginning cash: Dec 31, 2023. Ending cash: Dec 29, 2024. Beginning and ending cash are dated balances. Positive cash flows add cash; negative cash flows reduce it.
- Beginning cash on Dec 31, 2023
- 1,382,000,000 US dollars. Beginning cash: Cash, cash equivalents, and restricted cash
- Operating activities
- 1,769,000,000 US dollars. Net cash provided.
- Net income
- 1,030,000,000 US dollars
- Depreciation and amortization
- 622,000,000 US dollars
- Employee-related obligations
- 27,000,000 US dollars
- Accrued taxes on income
- negative 61,000,000 US dollars
- Deferred income taxes
- negative 285,000,000 US dollars
- Stock-based compensation
- 254,000,000 US dollars
- Other
- 69,000,000 US dollars
- Accounts payable and accrued liabilities
- negative 536,000,000 US dollars
- Impairment charges
- 578,000,000 US dollars
- Trade receivables
- negative 218,000,000 US dollars
- Other liabilities
- 52,000,000 US dollars
- Inventories
- 182,000,000 US dollars
- Other current and non-current assets
- negative 17,000,000 US dollars
- Losses (gains) on investments
- 72,000,000 US dollars
- Investing activities
- negative 425,000,000 US dollars. Net cash used.
- Proceeds from J&J upon repayment of the Facility Agreement
- 0 US dollars
- (Costs associated with) proceeds from sale of assets
- negative 6,000,000 US dollars
- Purchases of property, plant, and equipment
- negative 434,000,000 US dollars
- Other investing activities
- 15,000,000 US dollars
- Transfer of funds to J&J pursuant to the Facility Agreement
- 0 US dollars
- Financing activities
- negative 1,565,000,000 US dollars. Net cash used.
- Other financing activities
- 63,000,000 US dollars
- Net transfers to J&J
- 0 US dollars
- Proceeds from Kenvue IPO, net
- 0 US dollars
- Proceeds from Commercial Paper Program, net of issuance cost
- 157,000,000 US dollars
- Proceeds from (payments of) loans and notes payables
- 2,000,000 US dollars
- Distribution to J&J in connection with the Separation
- 0 US dollars
- Proceeds from issuance of Senior Notes, net of issuance cost
- 0 US dollars
- Dividends paid
- negative 1,552,000,000 US dollars
- Purchases of treasury shares
- negative 235,000,000 US dollars
- Operating adjustment reconciliation
- 1,856,000,000 US dollars. Intermediate calculation joining the operating reconciliation branches. Its gross amount includes any portion of net income routed through this junction. It is not an additional cash source or use.
- financing gross reconciliation
- 1,787,000,000 US dollars. Gross amount at the activity's junction before offsetting its receipts and deductions. It is not an additional cash source or use.
- investing gross reconciliation
- 440,000,000 US dollars. Gross amount at the activity's junction before offsetting its receipts and deductions. It is not an additional cash source or use.
- Exchange-rate effect
- negative 91,000,000 US dollars
- Ending cash on Dec 29, 2024
- 1,070,000,000 US dollars. Ending cash: Cash, cash equivalents, and restricted cash
- Cash sources and uses
- 3,151,000,000 US dollars. Opening cash plus net sources, equal to net uses plus ending cash.
- Net cash change
- negative 312,000,000 US dollars. Ending cash minus beginning cash.
- Cash flow / Net income
- 1.72×. Operating cash flow divided by reconciliation net income for the same period. Black from 0.90× through 1.10×; green above 1.10×; red below 0.90×. Color uses the unrounded ratio.
- Operating cash flow
- 1,769,000,000 US dollars. Operating cash flow used in the free cash flow calculation.
- Cash purchases of property, plant and equipment
- 434,000,000 US dollars. These cash purchases are already included in investing activities above.
- Free cash flow
- 1,335,000,000 US dollars. A supplemental measure; finance-lease payments are excluded from this definition.
Chart connections
- Beginning cash plus operating, investing and financing cash flows plus the exchange-rate effect equals ending cash. Negative amounts reduce cash.
- Financing contributions meet at a reconciliation junction before connecting to the net cash total.
- Investing contributions meet at a reconciliation junction before connecting to the net cash total.
- Operating reconciliation adjustments are not all independent cash receipts.
- Net income enters operating cash directly in the reconciliation. The adjustment junction contributes the remaining $739.00M after reconciling the other positive and negative adjustments. These connections depict an accounting reconciliation, not traced cash receipts.
- Each activity has one net cash bar connected to the shared cash pool. Positive activity totals enter the pool; negative activity totals leave the pool to fund that activity's net payments. The central pool does not assign a particular funding source to a particular payment.
- The intermediate calculation bars include both sides of the displayed activity breakdowns; they are not additional cash flows.
- Operating cash flow minus cash purchases of property, plant and equipment equals free cash flow: 1,769,000,000 US dollars minus 434,000,000 US dollars equals 1,335,000,000 US dollars.
Free to share unchanged, with credit to Plicit.ai · CC BY-NC-ND 4.0Download PNG
Product waitlist
Health Check and Teardown for your own company
A health check uncovers insights of your private books, not a public ticker. Join this list to get notified as soon as we go-live!