Yamazaki Baking Co., Ltd. (TYO:2212)
Japan · Delayed Price · Currency is JPY 3,519.00
+55.00 (1.59%)
At close: Feb 6, 2026
Yamazaki Baking Cash Flow Statement
Financials in millions JPY. Fiscal year is January - December.
Millions JPY. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
Net Income | 55,636 | 45,821 | 23,218 | 19,955 | 16,406 |
Depreciation & Amortization | 43,497 | 41,972 | 41,077 | 40,616 | 38,946 |
Loss (Gain) From Sale of Assets | 2,600 | 2,528 | 2,957 | 3,102 | 2,821 |
Loss (Gain) From Sale of Investments | -2,035 | -405 | 290 | 182 | -18 |
Loss (Gain) on Equity Investments | -681 | -539 | -585 | -510 | -402 |
Other Operating Activities | -16,402 | -8,806 | -7,657 | -6,755 | -9,974 |
Change in Accounts Receivable | -5,204 | -8,001 | -7,204 | -1,159 | 2,413 |
Change in Inventory | -2,997 | -1,247 | -3,255 | -759 | 593 |
Change in Accounts Payable | 2,049 | 4,718 | 5,965 | 1,410 | -6,393 |
Change in Other Net Operating Assets | -2,489 | -2,352 | -2,033 | 989 | 2,765 |
Operating Cash Flow | 73,974 | 73,689 | 52,773 | 57,071 | 47,157 |
Operating Cash Flow Growth | 0.39% | 39.63% | -7.53% | 21.02% | -18.53% |
Capital Expenditures | -43,055 | -38,175 | -36,744 | -36,599 | -34,566 |
Sale of Property, Plant & Equipment | 189 | 154 | 124 | 134 | 160 |
Cash Acquisitions | - | -5,268 | 448 | - | - |
Sale (Purchase) of Intangibles | -2,614 | -2,280 | -3,824 | -2,100 | -2,436 |
Investment in Securities | 3,447 | 819 | -877 | 1,462 | -1,264 |
Other Investing Activities | -1,543 | -924 | -1,120 | -681 | -501 |
Investing Cash Flow | -43,492 | -45,659 | -41,984 | -37,790 | -38,623 |
Short-Term Debt Issued | 2,315 | 1,269 | - | 2,155 | 1,720 |
Long-Term Debt Issued | 27,520 | 3,250 | 5,107 | 29,714 | 3,600 |
Total Debt Issued | 29,835 | 4,519 | 5,107 | 31,869 | 5,320 |
Short-Term Debt Repaid | - | - | -109 | - | - |
Long-Term Debt Repaid | -9,634 | -10,804 | -16,759 | -11,319 | -10,334 |
Total Debt Repaid | -9,634 | -10,804 | -16,868 | -11,319 | -10,334 |
Net Debt Issued (Repaid) | 20,201 | -6,285 | -11,761 | 20,550 | -5,014 |
Repurchase of Common Stock | -25,666 | -4,294 | -7,073 | -9,576 | - |
Common Dividends Paid | -5,136 | -4,579 | -4,670 | -4,772 | -4,338 |
Other Financing Activities | -4,437 | -3,676 | -3,191 | -4,132 | -2,233 |
Financing Cash Flow | -15,038 | -18,834 | -26,695 | 2,070 | -11,585 |
Foreign Exchange Rate Adjustments | 308 | 827 | 1,970 | 927 | -22 |
Miscellaneous Cash Flow Adjustments | 605 | -1 | - | 8,374 | - |
Net Cash Flow | 16,357 | 10,022 | -13,936 | 30,652 | -3,073 |
Free Cash Flow | 30,919 | 35,514 | 16,029 | 20,472 | 12,591 |
Free Cash Flow Growth | -12.94% | 121.56% | -21.70% | 62.59% | -42.98% |
Free Cash Flow Margin | 2.48% | 3.02% | 1.49% | 1.94% | 1.24% |
Free Cash Flow Per Share | 153.31 | 172.09 | 76.59 | 95.87 | 57.92 |
Cash Interest Paid | 845 | 520 | 765 | 774 | 652 |
Cash Income Tax Paid | 16,410 | 9,009 | 8,286 | 8,779 | 9,678 |
Levered Free Cash Flow | 27,854 | 33,899 | 6,470 | 15,410 | 7,060 |
Unlevered Free Cash Flow | 28,392 | 34,361 | 6,940 | 15,902 | 7,468 |
Change in Working Capital | -8,641 | -6,882 | -6,527 | 481 | -622 |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.