MS&AD Insurance Group Holdings, Inc. (MSADY)
OTCMKTS · Delayed Price · Currency is USD
21.58
-0.04 (-0.19%)
Dec 23, 2024, 4:00 PM EST

MSADY Cash Flow Statement

Millions JPY. Fiscal year is Apr - Mar.
Fiscal Year
TTM FY 2024 FY 2023 FY 2022 FY 2021 FY 2020 2019 - 2015
Period Ending
Sep '24 Mar '24 Mar '23 Mar '22 Mar '21 Mar '20 2019 - 2015
Net Income
927,040462,263235,456370,027201,72712,505
Upgrade
Depreciation & Amortization
125,851121,019106,99397,11184,06078,350
Upgrade
Gain (Loss) on Sale of Assets
-2,442-1,622-28,205-9,293-2,000171,292
Upgrade
Gain (Loss) on Sale of Investments
-484,231-213,823-89,490-127,990-255,609-120,868
Upgrade
Change in Insurance Reserves / Liabilities
128,517712,127125,805376,043324,322118,820
Upgrade
Change in Other Net Operating Assets
-135,978-392,919-154,209-274,302-359,95935,922
Upgrade
Other Operating Activities
27,638-118,820176-178,177-323,054340,997
Upgrade
Operating Cash Flow
565,413549,466194,153236,708-323,912667,896
Upgrade
Operating Cash Flow Growth
23.36%183.01%-17.98%---14.01%
Upgrade
Capital Expenditures
-24,421-22,877-24,625-28,130-33,696-32,021
Upgrade
Sale of Property, Plant & Equipment
24,51423,28648,58820,59410,9547,439
Upgrade
Purchase / Sale of Intangible Assets
-58,900-62,063-57,007-53,020-57,407-78,519
Upgrade
Investment in Securities
77,41888,288661,889226,308336,078-103,448
Upgrade
Other Investing Activities
-398,515-318,727-171,000-237,589-196,468-97,589
Upgrade
Investing Cash Flow
-358,881-276,825480,953-71,97643,925-330,363
Upgrade
Long-Term Debt Issued
---149,68499,321149,427
Upgrade
Total Debt Repaid
-225,000-100,000-170,381-176,191-100,000-18,267
Upgrade
Net Debt Issued (Repaid)
-223,737-100,000-170,381-26,507-679131,160
Upgrade
Repurchases of Common Stock
-183,753-30,375-55,745-40,847-35,036-52,019
Upgrade
Common & Preferred Dividends Paid
-142,992-117,133-106,753-90,264-84,928-83,861
Upgrade
Total Dividends Paid
-142,992-117,133-106,753-90,264-84,928-83,861
Upgrade
Other Financing Activities
37,58515,95918,377216,163199,92170,041
Upgrade
Financing Cash Flow
-512,897-231,549-314,50258,54579,27865,321
Upgrade
Foreign Exchange Rate Adjustments
67,56546,23629,61038,504-3,537-2,701
Upgrade
Miscellaneous Cash Flow Adjustments
1-1-1-
Upgrade
Net Cash Flow
-238,79987,328390,215261,781-204,245400,153
Upgrade
Free Cash Flow
540,992526,589169,528208,578-357,608635,875
Upgrade
Free Cash Flow Growth
24.41%210.62%-18.72%---14.57%
Upgrade
Free Cash Flow Margin
8.60%8.03%3.24%4.07%-7.32%13.15%
Upgrade
Free Cash Flow Per Share
341.27330.53104.85125.49-211.05367.86
Upgrade
Cash Interest Paid
10,52110,44910,44915,76814,56613,259
Upgrade
Cash Income Tax Paid
114,0818,44673,004109,46930,60975,833
Upgrade
Levered Free Cash Flow
622,450251,205449,981242,686673,5066,608
Upgrade
Unlevered Free Cash Flow
628,983257,738456,471252,362682,63014,960
Upgrade
Change in Net Working Capital
118,633171,308-173,95677,631-445,607192,395
Upgrade
Source: S&P Capital IQ. Insurance template. Financial Sources.