Toyo Seikan Group Holdings, Ltd. (TYO: 5901)
Japan
· Delayed Price · Currency is JPY 2,479.50
+38.00 (1.56%)
Dec 19, 2024, 3:45 PM JST
Toyo Seikan Group Holdings Cash Flow Statement
Financials in millions JPY. Fiscal year is April - March.
Millions JPY. Fiscal year is Apr - Mar.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 | Mar '20 Mar 31, 2020 | 2019 - 2015 |
| Net Income | 32,709 | 34,340 | 13,770 | 60,092 | 24,346 | 6,927 | Upgrade
|
| Depreciation & Amortization | 55,511 | 55,402 | 52,935 | 51,312 | 47,141 | 47,457 | Upgrade
|
| Loss (Gain) From Sale of Assets | 7,491 | 7,797 | 1,137 | 3,426 | 4,961 | 6,078 | Upgrade
|
| Loss (Gain) From Sale of Investments | -1,153 | -1,588 | -496 | -18,426 | - | 3,914 | Upgrade
|
| Loss (Gain) on Equity Investments | -2,939 | -1,633 | -6,794 | -7,884 | -1,964 | 1,206 | Upgrade
|
| Other Operating Activities | -6,757 | 855 | -19,674 | -6,139 | -13,847 | -10,063 | Upgrade
|
| Change in Accounts Receivable | 34,879 | -11,567 | -25,996 | -7,463 | -382 | 26,202 | Upgrade
|
| Change in Inventory | 8,758 | 12,533 | -34,059 | -31,452 | 5,568 | -9,261 | Upgrade
|
| Change in Accounts Payable | -7,106 | -6,511 | 13,100 | 18,515 | -2,482 | -333 | Upgrade
|
| Change in Other Net Operating Assets | -17,991 | -25,046 | -12,784 | 13,434 | 15,988 | 6,562 | Upgrade
|
| Operating Cash Flow | 103,402 | 64,582 | -18,861 | 75,415 | 79,329 | 78,689 | Upgrade
|
| Operating Cash Flow Growth | 855.30% | - | - | -4.93% | 0.81% | 42.48% | Upgrade
|
| Capital Expenditures | -41,643 | -52,341 | -63,217 | -47,274 | -64,054 | -56,106 | Upgrade
|
| Sale of Property, Plant & Equipment | 1,166 | 948 | 4,357 | 253 | 520 | 1,380 | Upgrade
|
| Cash Acquisitions | -11,424 | - | - | - | -2,143 | -1,494 | Upgrade
|
| Sale (Purchase) of Intangibles | -461 | -1,494 | -760 | -1,378 | -1,206 | -1,391 | Upgrade
|
| Investment in Securities | 3,959 | 3,237 | 3,243 | 22,397 | -247 | 294 | Upgrade
|
| Other Investing Activities | -2,068 | -2,785 | -661 | -1,164 | -1,282 | -918 | Upgrade
|
| Investing Cash Flow | -50,471 | -52,435 | -57,038 | -27,166 | -68,412 | -58,235 | Upgrade
|
| Short-Term Debt Issued | - | 4,161 | 15,608 | 7,306 | - | - | Upgrade
|
| Long-Term Debt Issued | - | 20,000 | 80,100 | - | 1,200 | 58,500 | Upgrade
|
| Total Debt Issued | 10,646 | 24,161 | 95,708 | 7,306 | 1,200 | 58,500 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | - | -151 | -4,781 | Upgrade
|
| Long-Term Debt Repaid | - | -15,939 | -32,711 | -27,648 | -12,905 | -80,181 | Upgrade
|
| Total Debt Repaid | -12,204 | -15,939 | -32,711 | -27,648 | -13,056 | -84,962 | Upgrade
|
| Net Debt Issued (Repaid) | -1,558 | 8,222 | 62,997 | -20,342 | -11,856 | -26,462 | Upgrade
|
| Repurchase of Common Stock | -24,211 | -20,001 | - | -9,217 | - | -10,001 | Upgrade
|
| Dividends Paid | -15,871 | -16,137 | -19,831 | -11,011 | -2,634 | -2,706 | Upgrade
|
| Other Financing Activities | 479 | 105 | -1,638 | -1,616 | -1,852 | -1,114 | Upgrade
|
| Financing Cash Flow | -41,161 | -27,811 | 41,528 | -42,186 | -16,342 | -40,283 | Upgrade
|
| Foreign Exchange Rate Adjustments | 3,472 | 4,311 | 6,366 | 3,207 | -1,648 | 470 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | -1,027 | - | 2,131 | -1 | -1 | - | Upgrade
|
| Net Cash Flow | 14,215 | -11,353 | -25,874 | 9,269 | -7,074 | -19,359 | Upgrade
|
| Free Cash Flow | 61,759 | 12,241 | -82,078 | 28,141 | 15,275 | 22,583 | Upgrade
|
| Free Cash Flow Growth | - | - | - | 84.23% | -32.36% | 534.89% | Upgrade
|
| Free Cash Flow Margin | 6.55% | 1.29% | -9.06% | 3.43% | 2.04% | 2.86% | Upgrade
|
| Free Cash Flow Per Share | 357.32 | 69.02 | -452.02 | 152.42 | 81.22 | 117.69 | Upgrade
|
| Cash Interest Paid | 4,194 | 3,531 | 1,405 | 771 | 973 | 1,402 | Upgrade
|
| Cash Income Tax Paid | 7,784 | -388 | 20,005 | 6,349 | 2,101 | 11,752 | Upgrade
|
| Levered Free Cash Flow | 52,605 | -3,140 | -80,973 | 24,746 | 8,086 | 27,359 | Upgrade
|
| Unlevered Free Cash Flow | 55,221 | -943.5 | -80,098 | 25,235 | 8,694 | 28,236 | Upgrade
|
| Change in Net Working Capital | -18,534 | 23,668 | 73,679 | -1,513 | -11,215 | -21,231 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.