Shimizu Corporation (TYO:1803)
Japan flag Japan · Delayed Price · Currency is JPY
1,641.50
+63.00 (3.99%)
Jun 6, 2025, 3:30 PM JST

Shimizu 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
66,01533,52275,34464,705110,843
Upgrade
Depreciation & Amortization
33,47830,25625,79820,21316,710
Upgrade
Loss (Gain) From Sale of Assets
-945757-21833-208
Upgrade
Asset Writedown & Restructuring Costs
3,208----
Upgrade
Loss (Gain) From Sale of Investments
-38,956-54,288-18,579-9,770-11,786
Upgrade
Other Operating Activities
-5,825-36,507-24,745-31,352-44,288
Upgrade
Change in Accounts Receivable
80,783-56,983-152,223-39,26561,740
Upgrade
Change in Inventory
15,57017,22813,59212,27019,023
Upgrade
Change in Accounts Payable
15,604-53,01497,8846,398-37,494
Upgrade
Change in Unearned Revenue
11,803----
Upgrade
Change in Other Net Operating Assets
-21,64197,77666,98954,540-33,866
Upgrade
Operating Cash Flow
159,094-21,25383,84277,77280,674
Upgrade
Operating Cash Flow Growth
--7.80%-3.60%-52.70%
Upgrade
Capital Expenditures
-34,076-57,697-68,575-109,766-122,892
Upgrade
Sale of Property, Plant & Equipment
3,0553,0471,04640305
Upgrade
Cash Acquisitions
-10,360----
Upgrade
Investment in Securities
52,23152,44717,59120,97416,788
Upgrade
Other Investing Activities
-3,037-3,155-2,496-556-8,155
Upgrade
Investing Cash Flow
7,813-5,358-52,434-89,308-113,954
Upgrade
Short-Term Debt Issued
-12,94696,01150,00031,919
Upgrade
Long-Term Debt Issued
93,43538,62888,53671,51998,838
Upgrade
Total Debt Issued
93,43551,574184,547121,519130,757
Upgrade
Short-Term Debt Repaid
-33,921--50,000-21,386-80,000
Upgrade
Long-Term Debt Repaid
-77,371-30,743-55,792-37,637-68,747
Upgrade
Total Debt Repaid
-111,292-30,743-105,792-59,023-148,747
Upgrade
Net Debt Issued (Repaid)
-17,85720,83178,75562,496-17,990
Upgrade
Issuance of Common Stock
--4,004--
Upgrade
Repurchase of Common Stock
-34,520-25,484-1-20,104-2
Upgrade
Common Dividends Paid
-16,856----
Upgrade
Dividends Paid
-16,856-17,643-16,237-22,277-24,454
Upgrade
Other Financing Activities
-1,869-1,676-886-481-264
Upgrade
Financing Cash Flow
-71,102-23,97265,63519,634-42,710
Upgrade
Foreign Exchange Rate Adjustments
3,0973,0752,5722,714-409
Upgrade
Miscellaneous Cash Flow Adjustments
1-1---1
Upgrade
Net Cash Flow
98,903-47,50999,61510,812-76,400
Upgrade
Free Cash Flow
125,018-78,95015,267-31,994-42,218
Upgrade
Free Cash Flow Margin
6.43%-3.94%0.79%-2.16%-2.90%
Upgrade
Free Cash Flow Per Share
179.53-108.4420.63-42.94-55.34
Upgrade
Cash Interest Paid
6,0565,5773,8922,7872,863
Upgrade
Cash Income Tax Paid
36,13536,59025,06231,83144,966
Upgrade
Levered Free Cash Flow
103,261-67,428-8,352-95,691-66,548
Upgrade
Unlevered Free Cash Flow
107,021-63,883-5,854-94,031-64,652
Upgrade
Change in Net Working Capital
-63,22521,013-2,76832,69421,066
Upgrade
Updated Jan 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.