Dentsu Soken Inc. (TYO:4812)
Japan
· Delayed Price · Currency is JPY 6,220.00
+30.00 (0.48%)
Feb 19, 2025, 3:30 PM JST
Dentsu Soken 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 | 15,117 | 20,951 | 17,651 | 13,171 | 10,950 | Upgrade
|
| Depreciation & Amortization | 3,820 | 3,200 | 3,103 | 2,989 | 2,865 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | 102 | - | - | - | Upgrade
|
| Asset Writedown & Restructuring Costs | 67 | - | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Investments | -276 | 191 | 82 | 53 | 551 | Upgrade
|
| Loss (Gain) on Equity Investments | 81 | 55 | 230 | 392 | 758 | Upgrade
|
| Other Operating Activities | 501 | -5,699 | -5,732 | -4,131 | -2,772 | Upgrade
|
| Change in Accounts Receivable | 2,568 | -4,932 | -5,729 | 1,377 | -4,246 | Upgrade
|
| Change in Inventory | -2,008 | 73 | -69 | 592 | 597 | Upgrade
|
| Change in Accounts Payable | 610 | 413 | 4,051 | 4,191 | 1,160 | Upgrade
|
| Change in Unearned Revenue | 2,932 | - | - | - | - | Upgrade
|
| Change in Other Net Operating Assets | 309 | -1,308 | -1,673 | -1,653 | 124 | Upgrade
|
| Operating Cash Flow | 23,721 | 13,046 | 11,914 | 16,981 | 9,987 | Upgrade
|
| Operating Cash Flow Growth | 81.83% | 9.50% | -29.84% | 70.03% | -6.15% | Upgrade
|
| Capital Expenditures | -333 | -184 | -458 | -291 | -274 | Upgrade
|
| Cash Acquisitions | -9,168 | 25 | -15 | - | -813 | Upgrade
|
| Sale (Purchase) of Intangibles | -2,848 | -2,194 | -2,430 | -2,148 | -1,614 | Upgrade
|
| Investment in Securities | 504 | -138 | -385 | -248 | -158 | Upgrade
|
| Other Investing Activities | -41 | 132 | 156 | 64 | -348 | Upgrade
|
| Investing Cash Flow | -11,886 | -2,359 | -3,132 | -2,815 | -3,230 | Upgrade
|
| Long-Term Debt Repaid | -825 | - | - | - | - | Upgrade
|
| Net Debt Issued (Repaid) | -825 | - | - | - | - | Upgrade
|
| Issuance of Common Stock | 12 | 7 | - | - | - | Upgrade
|
| Repurchase of Common Stock | - | -1 | -384 | - | - | Upgrade
|
| Common Dividends Paid | -7,168 | - | - | - | - | Upgrade
|
| Dividends Paid | -7,168 | -5,799 | -4,105 | -3,290 | -2,769 | Upgrade
|
| Other Financing Activities | -1 | -909 | -930 | -1,171 | -1,173 | Upgrade
|
| Financing Cash Flow | -7,982 | -6,702 | -5,419 | -4,461 | -3,942 | Upgrade
|
| Foreign Exchange Rate Adjustments | 353 | 225 | 194 | 242 | -21 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | - | -1 | 28 | -2 | Upgrade
|
| Net Cash Flow | 4,206 | 4,210 | 3,556 | 9,975 | 2,792 | Upgrade
|
| Free Cash Flow | 23,388 | 12,862 | 11,456 | 16,690 | 9,713 | Upgrade
|
| Free Cash Flow Growth | 81.84% | 12.27% | -31.36% | 71.83% | -4.62% | Upgrade
|
| Free Cash Flow Margin | 15.32% | 9.02% | 8.88% | 14.89% | 8.94% | Upgrade
|
| Free Cash Flow Per Share | 359.41 | 197.67 | 175.97 | 256.12 | 149.05 | Upgrade
|
| Cash Interest Paid | 36 | 27 | 22 | 37 | 39 | Upgrade
|
| Cash Income Tax Paid | 5,839 | 5,693 | 5,735 | 4,129 | 2,786 | Upgrade
|
| Levered Free Cash Flow | 15,106 | 8,453 | 7,596 | 14,179 | 7,221 | Upgrade
|
| Unlevered Free Cash Flow | 15,128 | 8,470 | 7,610 | 14,200 | 7,246 | Upgrade
|
| Change in Net Working Capital | -1,339 | 5,495 | 4,208 | -5,189 | 1,339 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.