NEC Networks & System Integration Corporation (TYO:1973)
Japan
· Delayed Price · Currency is JPY 3,300.00
0.00 (0.00%)
Feb 19, 2025, 3:30 PM JST
TYO:1973 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 | Dec '24 Dec 31, 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 | 26,449 | 23,964 | 22,145 | 23,367 | 24,745 | 12,522 | Upgrade
|
| Depreciation & Amortization | 3,796 | 3,794 | 4,405 | 3,550 | 3,494 | 3,819 | Upgrade
|
| Loss (Gain) From Sale of Assets | 321 | - | - | - | - | 1,788 | Upgrade
|
| Loss (Gain) From Sale of Investments | 2,094 | 720 | - | - | - | - | Upgrade
|
| Other Operating Activities | -9,262 | -8,604 | -7,382 | -10,260 | -5,563 | -5,176 | Upgrade
|
| Change in Accounts Receivable | -2,346 | -10,953 | -10,486 | 12,513 | -12,908 | -5,719 | Upgrade
|
| Change in Inventory | -1,327 | 3,546 | -5,309 | 730 | 1,645 | 29 | Upgrade
|
| Change in Accounts Payable | 10,708 | 6,873 | 2,995 | -6,430 | 4,698 | 2,417 | Upgrade
|
| Change in Other Net Operating Assets | 1,170 | 888 | -3,552 | -796 | 1,272 | 3,255 | Upgrade
|
| Operating Cash Flow | 31,603 | 20,228 | 2,816 | 22,674 | 17,383 | 12,935 | Upgrade
|
| Operating Cash Flow Growth | 569.84% | 618.32% | -87.58% | 30.44% | 34.39% | 54.06% | Upgrade
|
| Capital Expenditures | -1,389 | -2,673 | -1,309 | -3,427 | -3,025 | -3,004 | Upgrade
|
| Sale of Property, Plant & Equipment | 142 | 16 | - | 19 | 11 | 19 | Upgrade
|
| Divestitures | -571 | - | - | 189 | 330 | -68 | Upgrade
|
| Sale (Purchase) of Intangibles | -1,475 | -1,387 | -1,144 | -962 | -663 | -995 | Upgrade
|
| Investment in Securities | -1,159 | -474 | -1,381 | -849 | -450 | -936 | Upgrade
|
| Other Investing Activities | -214 | -295 | -1,112 | -2,114 | -476 | -1,741 | Upgrade
|
| Investing Cash Flow | -4,713 | -4,848 | -4,934 | -7,162 | -4,289 | -6,726 | Upgrade
|
| Short-Term Debt Issued | - | - | - | 2,270 | 2,477 | 2,268 | Upgrade
|
| Long-Term Debt Issued | - | - | - | 3,000 | - | 200 | Upgrade
|
| Total Debt Issued | - | - | - | 5,270 | 2,477 | 2,468 | Upgrade
|
| Short-Term Debt Repaid | - | -3,087 | -1,782 | - | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -202 | -264 | -3,298 | -298 | -264 | Upgrade
|
| Total Debt Repaid | -1,960 | -3,289 | -2,046 | -3,298 | -298 | -264 | Upgrade
|
| Net Debt Issued (Repaid) | -1,960 | -3,289 | -2,046 | 1,972 | 2,179 | 2,204 | Upgrade
|
| Repurchase of Common Stock | - | 24 | 22 | 20 | -3 | -4 | Upgrade
|
| Dividends Paid | -7,820 | -7,067 | -6,990 | -5,949 | -4,162 | -3,965 | Upgrade
|
| Other Financing Activities | 617 | -188 | -229 | -310 | -402 | -535 | Upgrade
|
| Financing Cash Flow | -9,138 | -10,520 | -9,243 | -4,267 | -2,388 | -2,300 | Upgrade
|
| Foreign Exchange Rate Adjustments | -19 | 98 | 178 | 61 | -66 | 58 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | -3 | - | 1 | -1 | -534 | - | Upgrade
|
| Net Cash Flow | 17,730 | 4,958 | -11,182 | 11,305 | 10,106 | 3,967 | Upgrade
|
| Free Cash Flow | 30,214 | 17,555 | 1,507 | 19,247 | 14,358 | 9,931 | Upgrade
|
| Free Cash Flow Growth | 1285.33% | 1064.90% | -92.17% | 34.05% | 44.58% | 53.40% | Upgrade
|
| Free Cash Flow Margin | 8.04% | 4.88% | 0.47% | 6.20% | 4.23% | 3.27% | Upgrade
|
| Free Cash Flow Per Share | 202.81 | 117.85 | 10.12 | 129.23 | 96.41 | 66.69 | Upgrade
|
| Cash Interest Paid | 305 | 371 | 214 | 101 | 97 | 112 | Upgrade
|
| Cash Income Tax Paid | 9,268 | 8,605 | 7,386 | 10,259 | 5,565 | 5,182 | Upgrade
|
| Levered Free Cash Flow | 28,477 | 12,993 | 2,131 | 14,903 | 12,487 | 8,445 | Upgrade
|
| Unlevered Free Cash Flow | 28,668 | 13,225 | 2,267 | 14,966 | 12,548 | 8,515 | Upgrade
|
| Change in Net Working Capital | -9,572 | 2,210 | 13,904 | -1,317 | 3,236 | 1,459 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.