Yamaha Corporation (FRA:YHA)
Germany · Delayed Price · Currency is EUR 5.91
+0.02 (0.25%)
Last updated: Jan 29, 2026, 8:16 AM CET
Yamaha 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 | Sep '25 Sep 30, 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 | 18,490 | 13,351 | 29,642 | 50,552 | 53,010 | 37,102 |
Depreciation & Amortization | 20,387 | 21,470 | 20,878 | 19,270 | 17,314 | 17,056 |
Other Amortization | 25 | 25 | 145 | - | - | - |
Loss (Gain) From Sale of Assets | -355 | -355 | 6 | 67 | -4,275 | 3,646 |
Asset Writedown & Restructuring Costs | 12,811 | 12,811 | 3,495 | - | - | - |
Other Operating Activities | -5,016 | -3,247 | -4,636 | -37,075 | -10,674 | -10,028 |
Change in Accounts Receivable | 7 | -464 | -7,003 | -12,369 | 582 | 3,077 |
Change in Inventory | 13,912 | 12,280 | 2,112 | -28,251 | -13,751 | 7,666 |
Change in Accounts Payable | 4,130 | 2,808 | -2,827 | -4,476 | 3,950 | 3,081 |
Change in Other Net Operating Assets | -13,462 | -3,398 | 2,024 | -2,559 | -10,140 | -3,375 |
Operating Cash Flow | 50,929 | 55,281 | 43,836 | -14,841 | 36,016 | 58,225 |
Operating Cash Flow Growth | 3.34% | 26.11% | - | - | -38.14% | 1.86% |
Capital Expenditures | -18,409 | -22,934 | -22,920 | -20,726 | -14,530 | -12,572 |
Sale of Property, Plant & Equipment | 1,074 | 1,147 | 307 | 227 | 6,111 | 382 |
Cash Acquisitions | - | - | - | -4,898 | - | - |
Investment in Securities | 9,001 | 30,671 | 6,813 | 4,131 | 52,105 | 6,411 |
Other Investing Activities | 819 | -778 | -103 | -297 | 21 | -6 |
Investing Cash Flow | -7,515 | 8,106 | -15,903 | -21,563 | 43,707 | -5,785 |
Short-Term Debt Issued | - | 4,570 | - | - | 679 | - |
Long-Term Debt Issued | - | - | - | - | 955 | 795 |
Total Debt Issued | 4,124 | 4,570 | - | - | 1,634 | 795 |
Short-Term Debt Repaid | - | - | -631 | -8,965 | - | -3,398 |
Long-Term Debt Repaid | - | -6,249 | -6,416 | -1,890 | -449 | - |
Total Debt Repaid | -6,249 | -6,249 | -7,047 | -10,855 | -449 | -3,398 |
Net Debt Issued (Repaid) | -2,125 | -1,679 | -7,047 | -10,855 | 1,185 | -2,603 |
Repurchase of Common Stock | -42,450 | -49,108 | -18,304 | -6,600 | -28,009 | -9 |
Common Dividends Paid | -11,948 | -12,200 | -11,869 | -11,325 | -11,501 | -11,603 |
Other Financing Activities | 1,580 | -153 | -43 | -6,507 | -6,101 | -6,387 |
Financing Cash Flow | -54,943 | -63,140 | -37,263 | -35,287 | -44,426 | -20,602 |
Foreign Exchange Rate Adjustments | 1,730 | -2,016 | 6,926 | 3,083 | 7,852 | 4,836 |
Miscellaneous Cash Flow Adjustments | 119 | - | 103 | - | 1 | -1 |
Net Cash Flow | -9,680 | -1,769 | -2,301 | -68,608 | 43,150 | 36,673 |
Free Cash Flow | 32,520 | 32,347 | 20,916 | -35,567 | 21,486 | 45,653 |
Free Cash Flow Growth | 12.51% | 54.65% | - | - | -52.94% | 24.43% |
Free Cash Flow Margin | 7.22% | 7.00% | 4.52% | -7.88% | 5.26% | 12.25% |
Free Cash Flow Per Share | 70.08 | 66.81 | 41.32 | -69.13 | 41.29 | 86.56 |
Cash Interest Paid | 698 | 581 | 516 | 453 | 404 | 565 |
Cash Income Tax Paid | 16,038 | 14,765 | 8,233 | 35,973 | 11,158 | 10,011 |
Levered Free Cash Flow | 26,625 | 34,518 | - | -47,529 | 34,229 | 37,727 |
Unlevered Free Cash Flow | 26,625 | 34,881 | - | -47,254 | 34,471 | 38,050 |
Change in Working Capital | 4,587 | 11,226 | -5,694 | -47,655 | -19,359 | 10,449 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.