Morinaga Milk Industry Co., Ltd. (TYO: 2264)
Japan
· Delayed Price · Currency is JPY 3,511.00
-40.00 (-1.13%)
Oct 11, 2024, 3:15 PM JST
Morinaga Milk Industry 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 | Jun '24 Jun 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 | - | 88,571 | 23,719 | 48,296 | 25,998 | 26,506 | Upgrade
|
| Depreciation & Amortization | - | 23,601 | 21,419 | 21,262 | 20,386 | 18,441 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | -62,842 | 1,004 | -20,558 | 1,764 | -3,370 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | -8 | 289 | 10 | -173 | -52 | Upgrade
|
| Loss (Gain) on Equity Investments | - | 175 | 53 | 19 | -51 | 53 | Upgrade
|
| Other Operating Activities | - | -1,155 | -17,158 | -8,751 | -8,282 | -7,332 | Upgrade
|
| Change in Accounts Receivable | - | -8,639 | -433 | -1,423 | 320 | 4,036 | Upgrade
|
| Change in Inventory | - | -4,150 | -1,966 | -3,833 | 2,566 | -4,710 | Upgrade
|
| Change in Accounts Payable | - | 9,076 | 1,070 | 4,330 | -2,463 | -2,756 | Upgrade
|
| Change in Other Net Operating Assets | - | 11,954 | -8,615 | 916 | -1,521 | -1,607 | Upgrade
|
| Operating Cash Flow | - | 56,583 | 19,382 | 40,268 | 38,544 | 29,209 | Upgrade
|
| Operating Cash Flow Growth | - | 191.94% | -51.87% | 4.47% | 31.96% | 57.84% | Upgrade
|
| Capital Expenditures | - | -33,146 | -19,587 | -18,878 | -28,181 | -32,781 | Upgrade
|
| Sale of Property, Plant & Equipment | - | 60,310 | 1,157 | 30,926 | 3,950 | 19,474 | Upgrade
|
| Cash Acquisitions | - | -1,726 | -7,248 | -3,269 | -1,088 | - | Upgrade
|
| Divestitures | - | - | 85 | - | - | - | Upgrade
|
| Investment in Securities | - | 53 | 140 | -349 | -115 | 58 | Upgrade
|
| Other Investing Activities | - | -326 | 1 | -89 | 53 | -59 | Upgrade
|
| Investing Cash Flow | - | 25,223 | -25,463 | 8,371 | -25,305 | -13,193 | Upgrade
|
| Short-Term Debt Issued | - | - | 10,193 | - | 10,000 | 1,116 | Upgrade
|
| Long-Term Debt Issued | - | 1,073 | 5,414 | 3,235 | 9,397 | 11,689 | Upgrade
|
| Total Debt Issued | - | 1,073 | 15,607 | 3,235 | 19,397 | 12,805 | Upgrade
|
| Short-Term Debt Repaid | - | -10,818 | - | -10,298 | -8,855 | -5,000 | Upgrade
|
| Long-Term Debt Repaid | - | -13,715 | -8,106 | -8,165 | -8,757 | -14,641 | Upgrade
|
| Total Debt Repaid | - | -24,533 | -8,106 | -18,463 | -17,612 | -19,641 | Upgrade
|
| Net Debt Issued (Repaid) | - | -23,460 | 7,501 | -15,228 | 1,785 | -6,836 | Upgrade
|
| Issuance of Common Stock | - | 12 | - | - | - | - | Upgrade
|
| Repurchase of Common Stock | - | -10,012 | -8 | -24,783 | -17 | -9 | Upgrade
|
| Dividends Paid | - | -4,071 | -3,616 | -3,464 | -2,968 | -2,720 | Upgrade
|
| Other Financing Activities | - | -1,093 | -952 | -1,047 | -1,427 | -1,278 | Upgrade
|
| Financing Cash Flow | - | -38,624 | 2,925 | -44,522 | -2,627 | -10,843 | Upgrade
|
| Foreign Exchange Rate Adjustments | - | 371 | 223 | 169 | 19 | -51 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | -1 | 423 | 61 | 1 | -1 | Upgrade
|
| Net Cash Flow | - | 43,552 | -2,510 | 4,347 | 10,632 | 5,121 | Upgrade
|
| Free Cash Flow | - | 23,437 | -205 | 21,390 | 10,363 | -3,572 | Upgrade
|
| Free Cash Flow Growth | - | - | - | 106.41% | - | - | Upgrade
|
| Free Cash Flow Margin | - | 4.28% | -0.04% | 4.25% | 1.78% | -0.60% | Upgrade
|
| Free Cash Flow Per Share | - | 266.11 | -2.26 | 217.29 | 104.51 | -36.03 | Upgrade
|
| Cash Interest Paid | - | 1,231 | 709 | 754 | 705 | 768 | Upgrade
|
| Cash Income Tax Paid | - | 1,220 | 17,162 | 8,745 | 8,287 | 7,340 | Upgrade
|
| Levered Free Cash Flow | - | 37,658 | 631.75 | 24,354 | 4,369 | -1,921 | Upgrade
|
| Unlevered Free Cash Flow | - | 38,465 | 1,076 | 24,821 | 4,811 | -1,457 | Upgrade
|
| Change in Net Working Capital | 11,306 | -30,610 | 15,719 | -3,816 | 5,437 | 2,966 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.