Komatsu Ltd. (TYO:6301)
Japan
· Delayed Price · Currency is JPY 4,640.00
-14.00 (-0.30%)
Feb 21, 2025, 3:30 PM JST
Komatsu 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 | Dec '24 Dec 31, 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 | 417,416 | 393,426 | 326,398 | 224,927 | 106,237 | 153,844 | Upgrade
|
| Depreciation & Amortization | 157,344 | 153,781 | 146,478 | 133,256 | 130,432 | 129,525 | Upgrade
|
| Other Amortization | 3,054 | 3,054 | 3,210 | 3,090 | 2,694 | 2,071 | Upgrade
|
| Loss (Gain) From Sale of Assets | 2,022 | 426 | 1,869 | -302 | 2,046 | -734 | Upgrade
|
| Asset Writedown & Restructuring Costs | 6,108 | 6,108 | 5,521 | 1,372 | 2,403 | 6,893 | Upgrade
|
| Loss (Gain) From Sale of Investments | 1,092 | 1,241 | -212 | -737 | -47 | -97 | Upgrade
|
| Other Operating Activities | 42,373 | 93,228 | 52,858 | 35,532 | 59,967 | 26,811 | Upgrade
|
| Change in Accounts Receivable | -129,880 | -94,059 | -125,709 | -85,436 | -39,209 | 44,568 | Upgrade
|
| Change in Inventory | 5,687 | -66,792 | -214,520 | -116,558 | 56,156 | -9,915 | Upgrade
|
| Change in Accounts Payable | -11,105 | -59,156 | 14,592 | 65,030 | 30,483 | -38,340 | Upgrade
|
| Change in Income Taxes | 15,381 | 3,521 | -4,011 | 40,796 | 2,967 | -19,445 | Upgrade
|
| Change in Other Net Operating Assets | -40,723 | - | - | - | - | - | Upgrade
|
| Operating Cash Flow | 468,769 | 434,778 | 206,474 | 300,970 | 354,129 | 295,181 | Upgrade
|
| Operating Cash Flow Growth | 16.64% | 110.57% | -31.40% | -15.01% | 19.97% | 45.73% | Upgrade
|
| Capital Expenditures | -185,960 | -202,947 | -183,533 | -162,956 | -181,548 | -184,707 | Upgrade
|
| Sale of Property, Plant & Equipment | 10,550 | 24,104 | 19,170 | 21,927 | 18,332 | 14,968 | Upgrade
|
| Cash Acquisitions | - | -39,206 | -18,000 | -815 | -1,770 | -21,646 | Upgrade
|
| Divestitures | 313 | 14,029 | 15,184 | 55 | - | - | Upgrade
|
| Investment in Securities | -26,023 | -415 | -1,941 | -686 | -750 | 214 | Upgrade
|
| Other Investing Activities | 1,193 | 16 | -398 | -1,094 | 2,679 | 241 | Upgrade
|
| Investing Cash Flow | -199,927 | -204,419 | -169,518 | -143,569 | -163,057 | -190,930 | Upgrade
|
| Short-Term Debt Issued | - | 63,911 | 92,516 | 13,520 | - | - | Upgrade
|
| Long-Term Debt Issued | - | 402,193 | 603,003 | 443,468 | 702,701 | 587,157 | Upgrade
|
| Total Debt Issued | 165,598 | 466,104 | 695,519 | 456,988 | 702,701 | 587,157 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | - | -114,126 | -37,449 | Upgrade
|
| Long-Term Debt Repaid | - | -438,276 | -637,924 | -482,208 | -725,363 | -436,952 | Upgrade
|
| Total Debt Repaid | -90,668 | -438,276 | -637,924 | -482,208 | -839,489 | -474,401 | Upgrade
|
| Net Debt Issued (Repaid) | 74,930 | 27,828 | 57,595 | -25,220 | -136,788 | 112,756 | Upgrade
|
| Repurchase of Common Stock | -101,242 | - | - | - | - | - | Upgrade
|
| Common Dividends Paid | - | -139,090 | -113,505 | -72,815 | -53,878 | -107,687 | Upgrade
|
| Dividends Paid | -166,565 | -139,090 | -113,505 | -72,815 | -53,878 | -107,687 | Upgrade
|
| Other Financing Activities | -18,910 | -10,775 | -10,703 | 4,167 | -9,001 | -8,526 | Upgrade
|
| Financing Cash Flow | -211,787 | -122,037 | -66,613 | -93,868 | -199,667 | -3,457 | Upgrade
|
| Foreign Exchange Rate Adjustments | 6,144 | 4,881 | 4,272 | 10,024 | 2,782 | -1,657 | Upgrade
|
| Net Cash Flow | 63,199 | 113,203 | -25,385 | 73,557 | -5,813 | 99,137 | Upgrade
|
| Free Cash Flow | 282,809 | 231,831 | 22,941 | 138,014 | 172,581 | 110,474 | Upgrade
|
| Free Cash Flow Growth | 40.52% | 910.55% | -83.38% | -20.03% | 56.22% | 952.33% | Upgrade
|
| Free Cash Flow Margin | 7.02% | 6.00% | 0.65% | 4.92% | 7.88% | 4.52% | Upgrade
|
| Free Cash Flow Per Share | 302.75 | 245.31 | 24.28 | 146.15 | 182.72 | 116.96 | Upgrade
|
| Cash Interest Paid | 12,727 | 53,578 | 29,611 | 12,123 | 13,814 | 24,876 | Upgrade
|
| Cash Income Tax Paid | 33,881 | 177,885 | 152,048 | 60,530 | 35,544 | 89,558 | Upgrade
|
| Levered Free Cash Flow | 148,090 | -1,666 | -104,101 | -7,776 | 68,415 | 132,398 | Upgrade
|
| Unlevered Free Cash Flow | 184,106 | 32,400 | -83,869 | -136.88 | 77,018 | 147,768 | Upgrade
|
| Change in Net Working Capital | 181,013 | 305,084 | 362,469 | 176,130 | -16,844 | -38,510 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.