Sumco Corporation (TYO:3436)
Japan
· Delayed Price · Currency is JPY 1,174.50
+9.50 (0.82%)
Feb 21, 2025, 10:32 AM JST
Sumco 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 | 2019 - 2015 |
|---|---|---|---|---|---|---|
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 | 2019 - 2015 |
| Net Income | 19,877 | 92,711 | 111,339 | 51,107 | 35,650 | Upgrade
|
| Depreciation & Amortization | 78,986 | 71,582 | 59,846 | 52,789 | 46,770 | Upgrade
|
| Loss (Gain) From Sale of Assets | 786 | 1,136 | 1,094 | 897 | 466 | Upgrade
|
| Loss (Gain) on Equity Investments | -407 | -199 | - | - | - | Upgrade
|
| Other Operating Activities | 4,780 | -28,307 | -8,767 | -5,910 | -5,935 | Upgrade
|
| Change in Accounts Receivable | -7,267 | 13,798 | -11,694 | -14,108 | -3,468 | Upgrade
|
| Change in Inventory | -13,219 | -19,915 | -5,938 | 8,813 | 3,617 | Upgrade
|
| Change in Accounts Payable | -4,466 | -3,591 | 4,509 | 3,294 | 2,817 | Upgrade
|
| Change in Unearned Revenue | -2,076 | - | - | - | - | Upgrade
|
| Change in Other Net Operating Assets | -7,367 | -30,873 | 29,073 | 7,826 | 4,271 | Upgrade
|
| Operating Cash Flow | 69,627 | 96,342 | 179,462 | 104,708 | 84,188 | Upgrade
|
| Operating Cash Flow Growth | -27.73% | -46.32% | 71.39% | 24.37% | 8.40% | Upgrade
|
| Capital Expenditures | -247,248 | -256,910 | -125,453 | -67,786 | -53,740 | Upgrade
|
| Cash Acquisitions | - | 9,920 | - | - | - | Upgrade
|
| Other Investing Activities | -628 | -687 | -898 | 449 | -1,453 | Upgrade
|
| Investing Cash Flow | -247,876 | -247,677 | -126,351 | -67,337 | -55,193 | Upgrade
|
| Short-Term Debt Issued | 9,770 | - | - | - | - | Upgrade
|
| Long-Term Debt Issued | 152,940 | 112,365 | 32,700 | 29,500 | 27,700 | Upgrade
|
| Total Debt Issued | 162,710 | 112,365 | 32,700 | 29,500 | 27,700 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | -1,000 | -2,000 | Upgrade
|
| Long-Term Debt Repaid | -36,678 | -30,432 | -32,534 | -37,180 | -27,234 | Upgrade
|
| Total Debt Repaid | -36,678 | -30,432 | -32,534 | -38,180 | -29,234 | Upgrade
|
| Net Debt Issued (Repaid) | 126,032 | 81,933 | 166 | -8,680 | -1,534 | Upgrade
|
| Issuance of Common Stock | - | - | - | 119,816 | - | Upgrade
|
| Repurchase of Common Stock | - | -944 | - | -2,500 | -3,300 | Upgrade
|
| Common Dividends Paid | -9,804 | - | - | - | - | Upgrade
|
| Dividends Paid | -9,804 | -30,464 | -21,010 | -7,553 | -8,173 | Upgrade
|
| Other Financing Activities | -3,934 | -7,069 | -2,309 | -1,984 | -3,229 | Upgrade
|
| Financing Cash Flow | 112,294 | 43,456 | -23,153 | 99,099 | -16,236 | Upgrade
|
| Foreign Exchange Rate Adjustments | 5,272 | 4,926 | 4,674 | 6,338 | -914 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | 1 | 2 | -1 | 1 | -2 | Upgrade
|
| Net Cash Flow | -60,682 | -102,951 | 34,631 | 142,809 | 11,843 | Upgrade
|
| Free Cash Flow | -177,621 | -160,568 | 54,009 | 36,922 | 30,448 | Upgrade
|
| Free Cash Flow Growth | - | - | 46.28% | 21.26% | 96.45% | Upgrade
|
| Free Cash Flow Margin | -44.78% | -37.70% | 12.24% | 11.00% | 10.45% | Upgrade
|
| Free Cash Flow Per Share | -507.92 | -458.93 | 154.24 | 121.99 | 104.44 | Upgrade
|
| Cash Interest Paid | 2,359 | 1,096 | 812 | 882 | 989 | Upgrade
|
| Cash Income Tax Paid | 19,891 | 30,859 | 8,759 | 5,889 | 5,923 | Upgrade
|
| Levered Free Cash Flow | -218,398 | -129,774 | 30,966 | 19,709 | 19,892 | Upgrade
|
| Unlevered Free Cash Flow | -216,761 | -129,062 | 31,476 | 20,244 | 20,496 | Upgrade
|
| Change in Net Working Capital | 70,438 | -10,590 | -28,530 | -3,027 | -3,780 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.