Future Corporation (MUN:FSX)
Germany · Delayed Price · Currency is EUR 13.80
+0.20 (1.47%)
At close: Aug 14, 2025
Future 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 | 2016 - 2020 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 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 | 2016 - 2020 |
Net Income | 14,706 | 14,999 | 13,194 | 13,266 | 9,185 | 5,530 | Upgrade |
Depreciation & Amortization | 3,380 | 2,764 | 1,310 | 1,245 | 1,146 | 1,141 | Upgrade |
Loss (Gain) From Sale of Assets | 196 | 196 | 404 | - | - | - | Upgrade |
Loss (Gain) From Sale of Investments | -346 | -711 | 490 | -692 | 16 | -93 | Upgrade |
Loss (Gain) on Equity Investments | -250 | -193 | -46 | -61 | -30 | - | Upgrade |
Other Operating Activities | -4,668 | -1,611 | -6,300 | -3,957 | -1,447 | -1,716 | Upgrade |
Change in Accounts Receivable | -2,058 | -4,082 | -1,522 | -1,268 | 722 | -866 | Upgrade |
Change in Inventory | -163 | 33 | 4 | 111 | -148 | 255 | Upgrade |
Change in Accounts Payable | -94 | -102 | -265 | 435 | 67 | -246 | Upgrade |
Change in Other Net Operating Assets | 773 | -610 | 299 | 1,095 | 100 | 447 | Upgrade |
Operating Cash Flow | 11,476 | 10,683 | 7,568 | 10,174 | 9,611 | 4,452 | Upgrade |
Operating Cash Flow Growth | -4.72% | 41.16% | -25.61% | 5.86% | 115.88% | -11.00% | Upgrade |
Capital Expenditures | -757 | -396 | -166 | -76 | -275 | -121 | Upgrade |
Cash Acquisitions | - | -19,021 | -1,410 | -509 | - | - | Upgrade |
Divestitures | - | - | - | - | 32 | - | Upgrade |
Sale (Purchase) of Intangibles | -500 | -752 | -1,335 | -1,693 | -748 | -433 | Upgrade |
Investment in Securities | -279 | -70 | -105 | 1,264 | -938 | -110 | Upgrade |
Other Investing Activities | -105 | -167 | -13 | 5 | 240 | -2 | Upgrade |
Investing Cash Flow | -1,641 | -20,406 | -3,029 | -1,009 | -1,689 | -666 | Upgrade |
Long-Term Debt Issued | - | 20,000 | - | - | - | - | Upgrade |
Short-Term Debt Repaid | - | - | -117 | -13 | - | - | Upgrade |
Long-Term Debt Repaid | - | -2,142 | -39 | -74 | -3 | -19 | Upgrade |
Total Debt Repaid | -2,840 | -2,142 | -156 | -87 | -3 | -19 | Upgrade |
Net Debt Issued (Repaid) | -2,840 | 17,858 | -156 | -87 | -3 | -19 | Upgrade |
Repurchase of Common Stock | - | - | - | - | - | -758 | Upgrade |
Dividends Paid | -3,722 | -3,632 | -3,542 | -2,756 | -1,902 | -1,822 | Upgrade |
Other Financing Activities | -192 | -414 | -200 | -174 | -593 | -109 | Upgrade |
Financing Cash Flow | -6,754 | 13,812 | -3,898 | -3,017 | -2,498 | -2,708 | Upgrade |
Foreign Exchange Rate Adjustments | -87 | 69 | 22 | -26 | -3 | 3 | Upgrade |
Miscellaneous Cash Flow Adjustments | -1 | 1 | - | -1 | -2 | -1 | Upgrade |
Net Cash Flow | 2,993 | 4,159 | 663 | 6,121 | 5,419 | 1,080 | Upgrade |
Free Cash Flow | 10,719 | 10,287 | 7,402 | 10,098 | 9,336 | 4,331 | Upgrade |
Free Cash Flow Growth | -8.51% | 38.98% | -26.70% | 8.16% | 115.56% | -3.33% | Upgrade |
Free Cash Flow Margin | 14.77% | 14.72% | 12.48% | 18.79% | 19.17% | 9.77% | Upgrade |
Free Cash Flow Per Share | 120.88 | 116.09 | 83.57 | 114.04 | 105.48 | 48.78 | Upgrade |
Cash Interest Paid | 149 | 149 | 1 | - | - | - | Upgrade |
Cash Income Tax Paid | 4,830 | 1,629 | 6,307 | 3,972 | 1,449 | 1,718 | Upgrade |
Levered Free Cash Flow | 9,959 | 10,474 | 4,515 | 7,572 | 7,825 | 3,269 | Upgrade |
Unlevered Free Cash Flow | 10,075 | 10,569 | 4,515 | 7,572 | 7,825 | 3,269 | Upgrade |
Change in Working Capital | -1,542 | -4,761 | -1,484 | 373 | 741 | -410 | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.