Nomura Real Estate Master Fund, Inc. (TYO:3462)
Japan flag Japan · Delayed Price · Currency is JPY
142,300
-1,500 (-1.04%)
Apr 24, 2025, 3:30 PM JST

TYO:3462 Cash Flow Statement

Millions JPY. Fiscal year is Mar - Feb.
Fiscal Year
TTM FY 2025 FY 2024 FY 2023 FY 2022 FY 2021 2016 - 2020
Period Ending
Aug '24 Feb '25 Aug '24 Aug '23 Aug '22 Aug '21 2016 - 2020
Net Income
30,64833,67630,64830,69825,88225,453
Upgrade
Depreciation & Amortization
16,78316,74116,78316,69916,59416,315
Upgrade
Other Amortization
19.221.6619.216.3515.9715.97
Upgrade
Gain (Loss) on Sale of Assets
51.1239.8951.1228.95-139.5223.85
Upgrade
Change in Accounts Receivable
-165.1-148.24-165.1-23.88-46.61308.25
Upgrade
Change in Accounts Payable
-276.14496.66-276.14437.0888.1151.16
Upgrade
Change in Other Net Operating Assets
28,87536,66128,87517,6128,442986.23
Upgrade
Other Operating Activities
-133.21-117.45-133.21-297.21-158.4594.49
Upgrade
Operating Cash Flow
75,74487,45675,74465,18850,64043,319
Upgrade
Operating Cash Flow Growth
16.19%15.46%16.19%28.73%16.90%4.38%
Upgrade
Acquisition of Real Estate Assets
-40,075-40,660-40,075-28,112-33,959-23,950
Upgrade
Net Sale / Acq. of Real Estate Assets
-40,075-40,660-40,075-28,112-33,959-23,950
Upgrade
Other Investing Activities
-571.93-872.04-571.93-5.12508.2527.44
Upgrade
Investing Cash Flow
-41,860-45,856-41,860-31,763-37,727-23,953
Upgrade
Short-Term Debt Issued
1,000-1,0004,000--
Upgrade
Long-Term Debt Issued
53,250-53,25066,35054,75561,050
Upgrade
Total Debt Issued
54,25084,41554,25070,35054,75561,050
Upgrade
Short-Term Debt Repaid
-2,000--2,000-2,000--
Upgrade
Long-Term Debt Repaid
-52,361--52,361-64,436-55,091-61,136
Upgrade
Total Debt Repaid
-54,361-77,084-54,361-66,436-55,091-61,136
Upgrade
Net Debt Issued (Repaid)
-110.957,331-110.953,914-335.6-85.6
Upgrade
Repurchase of Common Stock
-7,000-10,000-7,000---
Upgrade
Common Dividends Paid
-29,662-29,724-29,662-27,442-24,807-25,810
Upgrade
Other Financing Activities
-2,473-2,472-2,473-3,755-5,989-5,525
Upgrade
Miscellaneous Cash Flow Adjustments
-0-0-0-0--0
Upgrade
Net Cash Flow
-5,3626,735-5,3626,143-18,220-12,055
Upgrade
Cash Interest Paid
3,5563,7553,5563,4773,5623,830
Upgrade
Cash Income Tax Paid
1.824.361.824.083.884.9
Upgrade
Levered Free Cash Flow
21,430-21,43032,59528,20433,561
Upgrade
Unlevered Free Cash Flow
24,197-24,19735,31130,94336,436
Upgrade
Change in Net Working Capital
13,319-13,319-354.07235.15-1,331
Upgrade
Updated Oct 17, 2024. Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.