Taisei Corporation (TYO: 1801)
Japan
· Delayed Price · Currency is JPY 6,563.00
-27.00 (-0.41%)
Dec 20, 2024, 3:45 PM JST
Taisei Cash Flow Statement
Financials in millions JPY. Fiscal year is April - March.
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 Sep 30, 2024 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 | Mar '20 Mar 31, 2020 | 2019 - 2015 |
| Net Income | 102,339 | 57,093 | 68,094 | 103,503 | 135,416 | 174,785 | Upgrade
|
| Depreciation & Amortization | 14,904 | 13,110 | 11,478 | 10,907 | 10,459 | 9,885 | Upgrade
|
| Loss (Gain) From Sale of Assets | 990 | 723 | 870 | 973 | 910 | 230 | Upgrade
|
| Loss (Gain) From Sale of Investments | -32,098 | -17,870 | -6,027 | -1,610 | -460 | 1,050 | Upgrade
|
| Loss (Gain) on Equity Investments | -11,778 | -4,195 | -2,054 | -893 | -278 | -1,069 | Upgrade
|
| Other Operating Activities | -47,155 | -23,621 | -29,436 | -36,165 | -51,464 | -44,375 | Upgrade
|
| Change in Accounts Receivable | -98,674 | -105,106 | -112,919 | -35,560 | 75,090 | -72,326 | Upgrade
|
| Change in Inventory | -11,724 | -29,170 | -33,967 | 5,893 | -11,013 | -19,261 | Upgrade
|
| Change in Accounts Payable | 41,854 | 84,931 | 52,384 | 46,737 | -133,957 | 6,484 | Upgrade
|
| Change in Other Net Operating Assets | 16,126 | 64,716 | 81,678 | -13,278 | 42,791 | 22,072 | Upgrade
|
| Operating Cash Flow | -25,216 | 40,611 | 30,101 | 80,507 | 67,494 | 77,475 | Upgrade
|
| Operating Cash Flow Growth | - | 34.92% | -62.61% | 19.28% | -12.88% | - | Upgrade
|
| Capital Expenditures | -124,442 | -122,308 | -16,163 | -13,230 | -12,725 | -12,991 | Upgrade
|
| Sale of Property, Plant & Equipment | 748 | 1,424 | 759 | 263 | 78 | 23,435 | Upgrade
|
| Cash Acquisitions | -27,365 | -27,365 | - | - | - | -7,113 | Upgrade
|
| Investment in Securities | -3,809 | 9,582 | 1,246 | -24,728 | -6,849 | 29,951 | Upgrade
|
| Other Investing Activities | -9 | -80 | 100 | 15 | 813 | -22 | Upgrade
|
| Investing Cash Flow | -154,877 | -138,747 | -14,058 | -37,680 | -18,683 | 33,260 | Upgrade
|
| Short-Term Debt Issued | - | - | 584 | - | 5,420 | - | Upgrade
|
| Long-Term Debt Issued | - | 176,784 | 34,350 | 34,142 | 44,882 | 23,280 | Upgrade
|
| Total Debt Issued | 172,705 | 176,784 | 34,934 | 34,142 | 50,302 | 23,280 | Upgrade
|
| Short-Term Debt Repaid | - | -1,295 | - | -3,462 | - | -1,523 | Upgrade
|
| Long-Term Debt Repaid | - | -21,133 | -57,557 | -25,432 | -39,548 | -31,034 | Upgrade
|
| Total Debt Repaid | -43,287 | -22,428 | -57,557 | -28,894 | -39,548 | -32,557 | Upgrade
|
| Net Debt Issued (Repaid) | 129,418 | 154,356 | -22,623 | 5,248 | 10,754 | -9,277 | Upgrade
|
| Repurchase of Common Stock | -21,170 | -20,010 | -50,007 | -20,007 | -20,400 | -28,013 | Upgrade
|
| Dividends Paid | -24,125 | -24,384 | -25,722 | -26,598 | -27,296 | -29,003 | Upgrade
|
| Other Financing Activities | -1,325 | -570 | -316 | -506 | -400 | -354 | Upgrade
|
| Financing Cash Flow | 82,798 | 109,392 | -98,668 | -41,863 | -37,342 | -66,647 | Upgrade
|
| Foreign Exchange Rate Adjustments | 1,542 | 3,633 | 1,728 | 1,523 | 150 | 243 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | 1 | 1 | -2 | -1 | 738 | Upgrade
|
| Net Cash Flow | -95,753 | 14,890 | -80,896 | 2,485 | 11,618 | 45,069 | Upgrade
|
| Free Cash Flow | -149,658 | -81,697 | 13,938 | 67,277 | 54,769 | 64,484 | Upgrade
|
| Free Cash Flow Growth | - | - | -79.28% | 22.84% | -15.07% | - | Upgrade
|
| Free Cash Flow Margin | -7.56% | -4.63% | 0.85% | 4.36% | 3.70% | 3.68% | Upgrade
|
| Free Cash Flow Per Share | -810.33 | -437.66 | 71.35 | 330.45 | 261.94 | 302.72 | Upgrade
|
| Cash Interest Paid | 1,649 | 1,020 | 879 | 915 | 980 | 1,106 | Upgrade
|
| Cash Income Tax Paid | 48,736 | 25,091 | 31,632 | 37,030 | 52,650 | 39,038 | Upgrade
|
| Levered Free Cash Flow | -159,793 | -101,389 | 20,898 | 63,235 | 40,421 | 43,107 | Upgrade
|
| Unlevered Free Cash Flow | -158,736 | -100,714 | 21,436 | 63,804 | 41,027 | 43,801 | Upgrade
|
| Change in Net Working Capital | 82,914 | 8,067 | 8,092 | -6,084 | 38,146 | 57,891 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.