ANA Holdings Inc. (FRA:ANCA)
Germany · Delayed Price · Currency is EUR 16.10
+0.30 (1.90%)
At close: Jan 30, 2026
ANA Holdings Cash Flow Statement
Financials in millions JPY. Fiscal year is April - March.
Millions JPY. Fiscal year is Apr - Mar.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 |
Net Income | 158,232 | 196,566 | 204,838 | 114,342 | -175,374 | -545,372 |
Depreciation & Amortization | 164,183 | 150,660 | 144,431 | 150,385 | 159,621 | 178,467 |
Loss (Gain) From Sale of Assets | 6,431 | 6,431 | 2,651 | -6,123 | -6,280 | 86,334 |
Loss (Gain) From Sale of Investments | -404 | -404 | 2,818 | 841 | -2,941 | 8,058 |
Other Operating Activities | 29,498 | -5,523 | -780 | 3,744 | 20,222 | 43,291 |
Change in Accounts Receivable | -29,566 | -29,566 | -33,419 | -36,523 | -44,964 | -5,107 |
Change in Accounts Payable | -825 | -825 | 62,539 | 35,612 | 2,473 | -25,160 |
Change in Other Net Operating Assets | -14,403 | 55,695 | 37,544 | 187,544 | -29,170 | -10,952 |
Operating Cash Flow | 398,130 | 373,034 | 420,622 | 449,822 | -76,413 | -270,441 |
Operating Cash Flow Growth | 10.33% | -11.31% | -6.49% | - | - | - |
Capital Expenditures | -249,475 | -216,859 | -202,066 | -93,450 | -120,591 | -134,174 |
Sale of Property, Plant & Equipment | 17,555 | 17,555 | 29,171 | 42,717 | 87,055 | 54,415 |
Sale (Purchase) of Intangibles | -39,071 | -39,071 | -38,403 | -23,442 | -12,773 | -22,536 |
Investment in Securities | -98,759 | -98,759 | -186,432 | -127,705 | 277,055 | -496,170 |
Other Investing Activities | 130,155 | -919 | -1,795 | -2,146 | -727 | 2,706 |
Investing Cash Flow | -245,198 | -343,656 | -399,525 | -204,026 | 230,019 | -595,759 |
Short-Term Debt Issued | - | - | - | - | - | 97,747 |
Long-Term Debt Issued | - | 15,786 | - | - | 169,799 | 827,988 |
Total Debt Issued | 15,786 | 15,786 | - | - | 169,799 | 925,735 |
Short-Term Debt Repaid | - | -7,251 | -8,000 | -7,900 | - | - |
Long-Term Debt Repaid | - | -144,295 | -114,633 | -132,775 | -72,702 | -118,949 |
Total Debt Repaid | -153,753 | -151,546 | -122,633 | -140,675 | -72,702 | -118,949 |
Net Debt Issued (Repaid) | -137,967 | -135,760 | -122,633 | -140,675 | 97,097 | 806,786 |
Issuance of Common Stock | - | - | - | - | - | 296,098 |
Repurchase of Common Stock | -38 | -38 | -9,339 | -15 | -16 | 99 |
Common Dividends Paid | -23,521 | -23,521 | - | - | - | - |
Other Financing Activities | 46,006 | -10,835 | -4,073 | -2,219 | -3,435 | -4,811 |
Financing Cash Flow | -115,520 | -170,154 | -136,045 | -142,909 | 93,646 | 1,098,172 |
Foreign Exchange Rate Adjustments | 430 | 982 | 3,979 | 2,527 | 3,626 | 2,649 |
Miscellaneous Cash Flow Adjustments | 1,424 | - | - | - | -163 | -236 |
Net Cash Flow | 39,266 | -139,794 | -110,969 | 105,414 | 250,715 | 234,385 |
Free Cash Flow | 148,655 | 156,175 | 218,556 | 356,372 | -197,004 | -404,615 |
Free Cash Flow Growth | -2.62% | -28.54% | -38.67% | - | - | - |
Free Cash Flow Margin | 6.10% | 6.91% | 10.63% | 20.87% | -19.31% | -55.53% |
Free Cash Flow Per Share | 283.91 | 296.70 | 419.61 | 677.73 | -418.86 | -1082.02 |
Cash Interest Paid | 23,061 | 23,061 | 23,419 | 24,990 | 26,081 | 12,466 |
Cash Income Tax Paid | 5,563 | 5,563 | 1,658 | 3,683 | 5,483 | -749 |
Levered Free Cash Flow | 9,706 | 63,901 | 74,921 | 291,383 | -59,518 | -299,095 |
Unlevered Free Cash Flow | 24,736 | 78,500 | 89,498 | 306,911 | -43,678 | -288,665 |
Change in Working Capital | 36,335 | 25,304 | 66,664 | 186,633 | -71,661 | -41,219 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.