Trend Micro Incorporated (TYO:4704)
Japan
· Delayed Price · Currency is JPY 11,150
-330 (-2.87%)
Feb 21, 2025, 3:30 PM JST
Trend Micro 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 | 34,358 | 31,978 | 41,897 | 52,371 | 39,854 | Upgrade
|
| Depreciation & Amortization | 28,927 | 28,315 | 25,185 | 20,894 | 22,677 | Upgrade
|
| Loss (Gain) From Sale of Assets | -383 | 580 | 13 | 66 | 196 | Upgrade
|
| Loss (Gain) From Sale of Investments | -2,590 | -1,357 | -3,345 | -9,291 | -1,171 | Upgrade
|
| Loss (Gain) on Equity Investments | 2,573 | 2,862 | 456 | 110 | 104 | Upgrade
|
| Stock-Based Compensation | 1,241 | - | - | - | - | Upgrade
|
| Other Operating Activities | -8,404 | -18,901 | -17,320 | -17,219 | -16,440 | Upgrade
|
| Change in Accounts Receivable | -2,682 | -2,901 | -7,089 | -4,377 | -2,415 | Upgrade
|
| Change in Inventory | -1,184 | -2,260 | -205 | -2 | 568 | Upgrade
|
| Change in Accounts Payable | -6,355 | 3,680 | 5,022 | 1,815 | 2,430 | Upgrade
|
| Change in Unearned Revenue | 1,124 | - | - | - | - | Upgrade
|
| Change in Other Net Operating Assets | 156 | 15,231 | 12,289 | 10,900 | 8,507 | Upgrade
|
| Operating Cash Flow | 46,781 | 57,227 | 56,903 | 55,267 | 54,310 | Upgrade
|
| Operating Cash Flow Growth | -18.25% | 0.57% | 2.96% | 1.76% | 20.40% | Upgrade
|
| Capital Expenditures | -1,220 | -2,178 | -1,402 | -2,156 | -1,559 | Upgrade
|
| Divestitures | 291 | - | 5,518 | 4,511 | 5,043 | Upgrade
|
| Sale (Purchase) of Intangibles | -23,720 | -24,183 | -19,577 | -16,631 | -10,281 | Upgrade
|
| Investment in Securities | 29,694 | 57,363 | -52,255 | 18,305 | 1,020 | Upgrade
|
| Other Investing Activities | -1 | -2 | - | -1,454 | - | Upgrade
|
| Investing Cash Flow | 5,044 | 31,000 | -67,716 | 2,575 | -5,777 | Upgrade
|
| Long-Term Debt Issued | - | - | - | 900 | - | Upgrade
|
| Short-Term Debt Repaid | -210 | - | - | - | - | Upgrade
|
| Total Debt Repaid | -210 | - | - | - | - | Upgrade
|
| Net Debt Issued (Repaid) | -210 | - | - | 900 | - | Upgrade
|
| Issuance of Common Stock | 5,599 | 1,831 | 3,133 | 2,042 | 2,959 | Upgrade
|
| Repurchase of Common Stock | -40,000 | -24,999 | -7,035 | - | -4,999 | Upgrade
|
| Common Dividends Paid | -96,289 | - | - | - | - | Upgrade
|
| Dividends Paid | -96,289 | -20,258 | -26,541 | -20,767 | -21,679 | Upgrade
|
| Other Financing Activities | - | -7 | 6 | 1,380 | 2,577 | Upgrade
|
| Financing Cash Flow | -130,900 | -43,433 | -30,437 | -16,445 | -21,142 | Upgrade
|
| Foreign Exchange Rate Adjustments | 5,200 | 8,827 | 23,908 | 10,121 | -1,355 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | 2 | 1 | -695 | - | -1 | Upgrade
|
| Net Cash Flow | -73,873 | 53,622 | -18,037 | 51,518 | 26,035 | Upgrade
|
| Free Cash Flow | 45,561 | 55,049 | 55,501 | 53,111 | 52,751 | Upgrade
|
| Free Cash Flow Growth | -17.24% | -0.81% | 4.50% | 0.68% | 28.43% | Upgrade
|
| Free Cash Flow Margin | 16.71% | 22.14% | 24.80% | 27.90% | 30.31% | Upgrade
|
| Free Cash Flow Per Share | 341.66 | 402.07 | 396.54 | 380.76 | 378.16 | Upgrade
|
| Cash Interest Paid | - | - | 43 | 9 | - | Upgrade
|
| Cash Income Tax Paid | 25,535 | 19,015 | 16,850 | 17,137 | 17,030 | Upgrade
|
| Levered Free Cash Flow | - | 42,337 | 110,303 | 22,965 | 45,777 | Upgrade
|
| Unlevered Free Cash Flow | - | 42,337 | 110,330 | 22,972 | 45,777 | Upgrade
|
| Change in Net Working Capital | 4,878 | -20,006 | -86,536 | 6,411 | -10,274 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.