Idemitsu Kosan Co.,Ltd. (IDKOF)
OTCMKTS · Delayed Price · Currency is USD
6.10
-0.45 (-6.87%)
May 27, 2025, 4:00 PM EDT

Idemitsu Kosan Cash Flow Statement

Millions JPY. Fiscal year is Apr - Mar.
Fiscal Year
FY 2025 FY 2024 FY 2023 FY 2022 FY 2021 2016 - 2020
Period Ending
Mar '25 Mar '24 Mar '23 Mar '22 Mar '21 2016 - 2020
Net Income
158,361326,754348,270388,06264,582
Upgrade
Depreciation & Amortization
105,074108,561113,912114,277107,787
Upgrade
Loss (Gain) From Sale of Assets
23,0193,479-43,2954,0398,205
Upgrade
Loss (Gain) From Sale of Investments
-2,505-4391222096,193
Upgrade
Loss (Gain) on Equity Investments
-22,604-16,720-25,981-15,02939,789
Upgrade
Other Operating Activities
-87,808-109,071-66,895-27,139-5,753
Upgrade
Change in Accounts Receivable
148,469-60,38561,361-250,351-19,805
Upgrade
Change in Inventory
134,470-58,978-99,611-354,270-82,777
Upgrade
Change in Accounts Payable
-93,449180,655-199,815273,550123,030
Upgrade
Change in Other Net Operating Assets
113,7153,535-120,91212,763-70,785
Upgrade
Operating Cash Flow
476,742377,391-32,844146,111170,466
Upgrade
Operating Cash Flow Growth
26.33%---14.29%-
Upgrade
Capital Expenditures
-86,552-70,861-85,570-94,741-121,064
Upgrade
Sale of Property, Plant & Equipment
27,14813,856114,11144,36127,669
Upgrade
Cash Acquisitions
-13,603-555-2,180-5,089
Upgrade
Divestitures
---1,0821,061
Upgrade
Sale (Purchase) of Intangibles
-8,670-6,255-4,908-12,710-11,763
Upgrade
Investment in Securities
-29,443-7,49628,748-3,972701
Upgrade
Other Investing Activities
-4,62528,06833,367-41,425-4,440
Upgrade
Investing Cash Flow
-118,514-65,80570,079-111,628-109,851
Upgrade
Short-Term Debt Issued
11,200-74,88848,99576,110
Upgrade
Long-Term Debt Issued
21,47048,27933,74068,525161,034
Upgrade
Total Debt Issued
32,67048,279108,628117,520237,144
Upgrade
Short-Term Debt Repaid
-59,118-100,067--6,998-127,960
Upgrade
Long-Term Debt Repaid
-103,671-124,293-112,363-77,670-124,444
Upgrade
Total Debt Repaid
-162,789-224,360-112,363-84,668-252,404
Upgrade
Net Debt Issued (Repaid)
-130,119-176,081-3,73532,852-15,260
Upgrade
Issuance of Common Stock
13611331915859
Upgrade
Repurchase of Common Stock
-165,320-57,360-13,091-33-25
Upgrade
Dividends Paid
-46,140-40,218-50,629-35,739-41,697
Upgrade
Other Financing Activities
-2,007-6,960-23,280-27,241696
Upgrade
Financing Cash Flow
-343,450-280,506-90,416-30,003-56,227
Upgrade
Foreign Exchange Rate Adjustments
1,8412,74017,2303,127-3,230
Upgrade
Miscellaneous Cash Flow Adjustments
10,731-1466462
Upgrade
Net Cash Flow
27,35033,820-35,9508,0731,620
Upgrade
Free Cash Flow
390,190306,530-118,41451,37049,402
Upgrade
Free Cash Flow Growth
27.29%--3.98%-
Upgrade
Free Cash Flow Margin
4.25%3.52%-1.25%0.77%1.08%
Upgrade
Free Cash Flow Per Share
291.86216.39-79.6834.5633.24
Upgrade
Cash Interest Paid
17,48920,35615,10711,35111,811
Upgrade
Cash Income Tax Paid
94,193115,33474,79636,6967,620
Upgrade
Levered Free Cash Flow
301,984222,403-278,592-56,02124,996
Upgrade
Unlevered Free Cash Flow
312,441235,061-269,036-49,01632,485
Upgrade
Change in Net Working Capital
-201,22212,832468,997327,37630,015
Upgrade
Source: S&P Global Market Intelligence. Standard template. Financial Sources.