Nabtesco Corporation (FRA:3N8)
Germany
· Delayed Price · Currency is EUR 15.10
+0.30 (2.03%)
At close: May 13, 2025, 10:00 PM CET
Nabtesco Cash Flow Statement
Financials in millions JPY. Fiscal year is January - December.
Millions JPY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | 12,339 | 11,696 | 16,430 | 11,387 | 67,893 | 23,512 | Upgrade
|
| Depreciation & Amortization | 16,919 | 16,469 | 15,469 | 14,483 | 13,266 | 13,730 | Upgrade
|
| Loss (Gain) From Sale of Assets | 1,945 | 1,990 | 6,435 | 87 | 382 | 3,989 | Upgrade
|
| Loss (Gain) From Sale of Investments | -67 | 33 | -4,713 | 5,535 | -68,149 | -1,983 | Upgrade
|
| Loss (Gain) on Equity Investments | -497 | -737 | -4,141 | -2,787 | -2,099 | -3,467 | Upgrade
|
| Other Operating Activities | -2,588 | -2,741 | -15,285 | -22,548 | -11,707 | -6,251 | Upgrade
|
| Change in Accounts Receivable | -3,648 | -3,696 | 207 | 2,072 | 1,545 | -5,242 | Upgrade
|
| Change in Inventory | 673 | -755 | 197 | -5,135 | -3,846 | 4,613 | Upgrade
|
| Change in Accounts Payable | -2,259 | -1,168 | -7,055 | 2,302 | 5,040 | -223 | Upgrade
|
| Change in Other Net Operating Assets | 5,311 | 5,559 | 3,633 | 2,321 | 34,015 | 5,525 | Upgrade
|
| Operating Cash Flow | 28,128 | 26,650 | 11,177 | 7,717 | 36,340 | 34,203 | Upgrade
|
| Operating Cash Flow Growth | 91.36% | 138.44% | 44.84% | -78.76% | 6.25% | -11.01% | Upgrade
|
| Capital Expenditures | -17,418 | -24,898 | -22,578 | -8,809 | -7,738 | -17,148 | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | 500 | 42 | 89 | 112 | Upgrade
|
| Cash Acquisitions | -269 | - | -11,619 | - | -746 | - | Upgrade
|
| Divestitures | - | - | 1,686 | - | 3,156 | - | Upgrade
|
| Sale (Purchase) of Intangibles | -3,391 | -3,453 | -3,021 | -2,559 | -1,561 | -1,549 | Upgrade
|
| Investment in Securities | -1,499 | -479 | -11,116 | 19,530 | 80,498 | 2,163 | Upgrade
|
| Other Investing Activities | 534 | 97 | -147 | 5,027 | -6,551 | 5,712 | Upgrade
|
| Investing Cash Flow | -22,043 | -28,733 | -46,295 | 13,231 | 67,147 | -10,710 | Upgrade
|
| Short-Term Debt Issued | - | 82 | 3,000 | 2,077 | - | - | Upgrade
|
| Long-Term Debt Issued | - | 10,092 | 32 | - | 30 | 60 | Upgrade
|
| Total Debt Issued | 10,864 | 10,174 | 3,032 | 2,077 | 30 | 60 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | - | -12,601 | -3,805 | Upgrade
|
| Long-Term Debt Repaid | - | -240 | -2,384 | -232 | -10,222 | -310 | Upgrade
|
| Total Debt Repaid | 2,071 | -240 | -2,384 | -232 | -22,823 | -4,115 | Upgrade
|
| Net Debt Issued (Repaid) | 12,935 | 9,934 | 648 | 1,845 | -22,793 | -4,055 | Upgrade
|
| Issuance of Common Stock | 72 | - | - | - | - | - | Upgrade
|
| Repurchase of Common Stock | - | 69 | -3 | 33 | -20,969 | 12 | Upgrade
|
| Dividends Paid | -9,664 | -9,653 | -9,503 | -9,380 | -8,800 | -9,691 | Upgrade
|
| Other Financing Activities | -4,708 | -4,487 | -4,624 | -5,954 | -5,398 | -3,763 | Upgrade
|
| Financing Cash Flow | -1,365 | -4,137 | -13,482 | -13,456 | -57,960 | -17,497 | Upgrade
|
| Foreign Exchange Rate Adjustments | -214 | 2,861 | 2,021 | 4,150 | 2,579 | -16 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | - | - | - | - | -1 | Upgrade
|
| Net Cash Flow | 4,506 | -3,359 | -46,579 | 11,642 | 48,106 | 5,979 | Upgrade
|
| Free Cash Flow | 10,710 | 1,752 | -11,401 | -1,092 | 28,602 | 17,055 | Upgrade
|
| Free Cash Flow Growth | - | - | - | - | 67.70% | -30.92% | Upgrade
|
| Free Cash Flow Margin | 3.22% | 0.54% | -3.42% | -0.35% | 9.54% | 6.11% | Upgrade
|
| Free Cash Flow Per Share | 89.14 | 14.59 | -94.97 | -9.10 | 235.87 | 137.32 | Upgrade
|
| Cash Interest Paid | 725 | 736 | 574 | 194 | 165 | 190 | Upgrade
|
| Cash Income Tax Paid | 5,535 | 6,468 | 16,093 | 23,216 | 12,204 | 7,106 | Upgrade
|
| Levered Free Cash Flow | -1,515 | -9,597 | -32,945 | -7,057 | 65,119 | 10,685 | Upgrade
|
| Unlevered Free Cash Flow | -661.38 | -9,139 | -32,588 | -6,933 | 65,224 | 10,813 | Upgrade
|
| Change in Net Working Capital | 7,987 | 7,558 | 35,392 | 21,179 | -42,444 | -1,442 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.