create restaurants holdings inc. (TYO: 3387)
Japan
· Delayed Price · Currency is JPY 1,279.00
+8.00 (0.63%)
Jan 20, 2025, 3:30 PM JST
create restaurants holdings inc. Cash Flow Statement
Financials in millions JPY. Fiscal year is March - February.
Millions JPY. Fiscal year is Mar - Feb.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Nov '24 Nov 30, 2024 | Feb '24 Feb 29, 2024 | Feb '23 Feb 28, 2023 | Feb '22 Feb 28, 2022 | Feb '21 Feb 28, 2021 | Feb '20 Feb 29, 2020 | 2019 - 2015 |
| Net Income | 5,875 | 6,632 | 4,565 | 7,134 | -15,021 | 3,118 | Upgrade
|
| Depreciation & Amortization | 15,463 | 15,512 | 15,155 | 16,429 | 17,314 | 17,288 | Upgrade
|
| Loss (Gain) From Sale of Assets | 26 | 3,184 | 3,437 | 3,328 | 3,863 | 5,383 | Upgrade
|
| Other Operating Activities | 2,877 | -1,465 | -2,044 | 406 | -1,228 | -812 | Upgrade
|
| Change in Accounts Receivable | -1,537 | -653 | 402 | 359 | 83 | -740 | Upgrade
|
| Change in Inventory | -140 | 43 | -102 | -6 | 331 | -99 | Upgrade
|
| Change in Accounts Payable | 375 | -416 | 1,883 | -422 | -2,339 | -691 | Upgrade
|
| Change in Other Net Operating Assets | 922 | 455 | 1,297 | -119 | -2,594 | 1,371 | Upgrade
|
| Operating Cash Flow | 26,103 | 23,292 | 24,593 | 27,109 | 409 | 24,818 | Upgrade
|
| Operating Cash Flow Growth | 30.24% | -5.29% | -9.28% | 6528.12% | -98.35% | 196.72% | Upgrade
|
| Capital Expenditures | -3,232 | -3,273 | -1,738 | -1,376 | -3,286 | -3,693 | Upgrade
|
| Sale of Property, Plant & Equipment | 8 | 9 | 37 | 61 | 6 | 8 | Upgrade
|
| Cash Acquisitions | -4,153 | - | -213 | - | - | -20,875 | Upgrade
|
| Sale (Purchase) of Intangibles | -74 | -151 | -75 | -24 | -122 | -105 | Upgrade
|
| Investment in Securities | -5 | 52 | -30 | -3 | 517 | 87 | Upgrade
|
| Other Investing Activities | -1,201 | -238 | -292 | 583 | -970 | -1,094 | Upgrade
|
| Investing Cash Flow | -8,657 | -3,601 | -2,311 | -759 | -3,855 | -25,672 | Upgrade
|
| Short-Term Debt Issued | - | 400 | - | - | 17,036 | 14,504 | Upgrade
|
| Long-Term Debt Issued | - | - | 2,600 | 16,310 | 15,634 | 12,248 | Upgrade
|
| Total Debt Issued | 7,050 | 400 | 2,600 | 16,310 | 32,670 | 26,752 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | -32,145 | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -8,195 | -8,616 | -13,046 | -12,233 | -7,345 | Upgrade
|
| Total Debt Repaid | -21,144 | -8,195 | -8,616 | -45,191 | -12,233 | -7,345 | Upgrade
|
| Net Debt Issued (Repaid) | -14,094 | -7,795 | -6,016 | -28,881 | 20,437 | 19,407 | Upgrade
|
| Issuance of Common Stock | - | - | - | 16,090 | - | - | Upgrade
|
| Dividends Paid | -1,576 | -1,365 | -1,259 | -284 | -2 | -1,120 | Upgrade
|
| Other Financing Activities | -253 | -13,336 | -12,856 | -29,131 | 2,408 | -12,838 | Upgrade
|
| Financing Cash Flow | -15,923 | -22,496 | -20,131 | -42,206 | 22,843 | 5,449 | Upgrade
|
| Foreign Exchange Rate Adjustments | 26 | 216 | 242 | 46 | -2 | 74 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | -1 | - | -1 | 1 | -2 | 1 | Upgrade
|
| Net Cash Flow | 1,548 | -2,589 | 2,392 | -15,809 | 19,393 | 4,670 | Upgrade
|
| Free Cash Flow | 22,871 | 20,019 | 22,855 | 25,733 | -2,877 | 21,125 | Upgrade
|
| Free Cash Flow Growth | 34.32% | -12.41% | -11.18% | - | - | 348.90% | Upgrade
|
| Free Cash Flow Margin | 14.98% | 13.73% | 19.33% | 32.85% | -3.87% | 15.16% | Upgrade
|
| Free Cash Flow Per Share | 108.72 | 95.20 | 108.74 | 132.95 | -15.40 | 113.10 | Upgrade
|
| Cash Interest Paid | 234 | 240 | 271 | 338 | 359 | 262 | Upgrade
|
| Cash Income Tax Paid | 97 | 1,828 | 2,348 | -105 | 1,519 | 1,107 | Upgrade
|
| Levered Free Cash Flow | - | 16,928 | 18,356 | 6,483 | -3,679 | 21,661 | Upgrade
|
| Unlevered Free Cash Flow | - | 17,299 | 18,704 | 6,879 | -3,278 | 22,000 | Upgrade
|
| Change in Net Working Capital | -2,280 | 1,107 | -3,809 | -635 | 5,996 | -3,013 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.