Kao Corporation (TYO:4452)
Japan · Delayed Price · Currency is JPY 6,727.00
-122.00 (-1.78%)
Jul 25, 2025, 3:30 PM JST
Kao Corporation Cash Flow Statement
Financials in millions JPY. Fiscal year is January - December.
Millions JPY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2016 - 2020 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | 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 | 2016 - 2020 |
Net Income | 114,147 | 151,024 | 63,842 | 115,848 | 150,002 | 173,971 | Upgrade |
Depreciation & Amortization | 87,842 | 88,422 | 89,595 | 89,738 | 87,341 | 86,080 | Upgrade |
Loss (Gain) From Sale of Assets | -8,105 | 4,174 | 26,487 | 3,524 | 4,458 | 3,301 | Upgrade |
Loss (Gain) on Equity Investments | -3,357 | -3,482 | -2,387 | -2,545 | -2,620 | -2,536 | Upgrade |
Other Operating Activities | 5,641 | -25,428 | -22,252 | -36,961 | -43,796 | -51,994 | Upgrade |
Change in Accounts Receivable | 4,716 | 1,184 | 20,476 | 3,394 | -4,440 | 6,443 | Upgrade |
Change in Inventory | -15,031 | -1,414 | 29,383 | -36,930 | -20,508 | 646 | Upgrade |
Change in Accounts Payable | 15,435 | 10,991 | -19,380 | 5,496 | 8,682 | -4,227 | Upgrade |
Change in Other Net Operating Assets | -14,764 | -23,886 | 16,717 | -10,659 | -3,595 | 3,034 | Upgrade |
Operating Cash Flow | 188,337 | 201,585 | 202,481 | 130,905 | 175,524 | 214,718 | Upgrade |
Operating Cash Flow Growth | -6.54% | -0.44% | 54.68% | -25.42% | -18.25% | -12.19% | Upgrade |
Capital Expenditures | -58,092 | -57,404 | -54,166 | -65,520 | -59,951 | -59,396 | Upgrade |
Sale of Property, Plant & Equipment | 9,827 | 9,827 | - | - | - | - | Upgrade |
Sale (Purchase) of Intangibles | -10,293 | -10,072 | -12,281 | -11,681 | -11,568 | -10,454 | Upgrade |
Investment in Securities | -1,169 | -3,423 | -2,645 | 3,234 | 1,512 | 5,608 | Upgrade |
Other Investing Activities | 1,811 | 15,170 | -40,210 | -944 | 2,775 | 2,301 | Upgrade |
Investing Cash Flow | -46,133 | -45,902 | -109,302 | -74,911 | -67,232 | -61,941 | Upgrade |
Short-Term Debt Issued | - | - | 12,909 | - | 440 | - | Upgrade |
Long-Term Debt Issued | - | 10,000 | 64,937 | 7,280 | 30,291 | 26,019 | Upgrade |
Total Debt Issued | 11,824 | 10,000 | 77,846 | 7,280 | 30,731 | 26,019 | Upgrade |
Short-Term Debt Repaid | - | -14,299 | - | -207 | - | -41 | Upgrade |
Long-Term Debt Repaid | - | -4,387 | -68,293 | -7,331 | -31,392 | -24,990 | Upgrade |
Total Debt Repaid | -50,521 | -18,686 | -68,293 | -7,538 | -31,392 | -25,031 | Upgrade |
Net Debt Issued (Repaid) | -38,697 | -8,686 | 9,553 | -258 | -661 | 988 | Upgrade |
Repurchase of Common Stock | - | - | -17 | -50,035 | -51,792 | -28 | Upgrade |
Dividends Paid | -70,778 | -70,246 | -69,339 | -68,931 | -67,859 | -64,987 | Upgrade |
Other Financing Activities | -4,479 | -25,646 | -20,180 | -20,087 | -21,261 | -23,038 | Upgrade |
Financing Cash Flow | -113,954 | -104,578 | -79,983 | -139,311 | -141,573 | -87,065 | Upgrade |
Foreign Exchange Rate Adjustments | -3,070 | 14,945 | 10,219 | 15,496 | 16,174 | -2,217 | Upgrade |
Net Cash Flow | 25,180 | 66,050 | 23,415 | -67,821 | -17,107 | 63,495 | Upgrade |
Free Cash Flow | 130,245 | 144,181 | 148,315 | 65,385 | 115,573 | 155,322 | Upgrade |
Free Cash Flow Growth | -13.12% | -2.79% | 126.83% | -43.43% | -25.59% | -3.26% | Upgrade |
Free Cash Flow Margin | 7.88% | 8.85% | 9.68% | 4.22% | 8.15% | 11.24% | Upgrade |
Free Cash Flow Per Share | 280.38 | 310.32 | 319.06 | 139.28 | 243.06 | 322.92 | Upgrade |
Cash Interest Paid | 2,773 | 2,622 | 2,596 | 1,907 | 2,039 | 2,650 | Upgrade |
Cash Income Tax Paid | 31,034 | 27,628 | 24,634 | 39,342 | 45,899 | 53,882 | Upgrade |
Levered Free Cash Flow | 105,754 | 105,284 | 122,537 | 22,613 | 81,889 | 136,026 | Upgrade |
Unlevered Free Cash Flow | 108,825 | 107,544 | 124,652 | 24,085 | 83,443 | 137,957 | Upgrade |
Change in Net Working Capital | 8,035 | 4,036 | -38,873 | 59,533 | 27,843 | -9,908 | Upgrade |
Updated Feb 6, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.