JTEKT Corporation (TYO:6473)
Japan · Delayed Price · Currency is JPY 1,574.50
-4.50 (-0.28%)
Nov 21, 2025, 3:30 PM JST
JTEKT Cash Flow Statement
Financials in millions JPY. Fiscal year is April - March.
Millions JPY. Fiscal year is Apr - Mar.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2016 - 2020 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 | 2016 - 2020 |
Net Income | 35,052 | 30,876 | 72,513 | 55,889 | 43,934 | 15,352 | Upgrade |
Depreciation & Amortization | 70,542 | 71,794 | 72,350 | 69,493 | 66,990 | 63,056 | Upgrade |
Loss (Gain) From Sale of Assets | 12,401 | 14,327 | 10,337 | 3,403 | 3,540 | 428 | Upgrade |
Loss (Gain) on Equity Investments | -560 | -1,016 | -833 | -880 | -486 | -263 | Upgrade |
Other Operating Activities | -26,237 | -18,689 | -20,662 | -38,516 | -17,619 | -8,766 | Upgrade |
Change in Accounts Receivable | -5,143 | -10,230 | 11,239 | -21,437 | -13,071 | -10,741 | Upgrade |
Change in Inventory | 14,834 | -1,375 | -1,207 | -8,733 | -32,556 | 14,598 | Upgrade |
Change in Accounts Payable | 8,583 | -11,257 | 23,399 | 14,788 | 20,413 | 13,230 | Upgrade |
Change in Other Net Operating Assets | 4,403 | 5,808 | -12,675 | 4,272 | -4,106 | 4,863 | Upgrade |
Operating Cash Flow | 113,875 | 80,238 | 154,461 | 78,279 | 67,039 | 91,757 | Upgrade |
Operating Cash Flow Growth | 52.77% | -48.05% | 97.32% | 16.77% | -26.94% | 47.25% | Upgrade |
Capital Expenditures | -92,848 | -88,298 | -58,746 | -55,783 | -42,684 | -55,248 | Upgrade |
Sale of Property, Plant & Equipment | 3,138 | 5,239 | 4,440 | 4,348 | 1,383 | 1,887 | Upgrade |
Divestitures | - | - | - | 65 | 6 | - | Upgrade |
Sale (Purchase) of Intangibles | -1,918 | -3,221 | -22,702 | - | - | - | Upgrade |
Investment in Securities | 5,229 | 10,893 | 6,339 | 1,615 | 24,079 | 3,080 | Upgrade |
Other Investing Activities | -2,370 | -549 | -683 | -2,354 | -8,049 | -2,234 | Upgrade |
Investing Cash Flow | -88,769 | -75,936 | -71,352 | -52,109 | -25,265 | -52,515 | Upgrade |
Long-Term Debt Issued | - | 55,274 | 21,063 | 84,501 | 134,777 | 11,443 | Upgrade |
Total Debt Issued | 72,418 | 55,274 | 21,063 | 84,501 | 134,777 | 11,443 | Upgrade |
Short-Term Debt Repaid | - | -1,249 | -18,184 | -6,671 | -3,311 | -28,696 | Upgrade |
Long-Term Debt Repaid | - | -54,925 | -25,845 | -90,399 | -163,624 | -28,915 | Upgrade |
Total Debt Repaid | -51,525 | -56,174 | -44,029 | -97,070 | -166,935 | -57,611 | Upgrade |
Net Debt Issued (Repaid) | 20,893 | -900 | -22,966 | -12,569 | -32,158 | -46,168 | Upgrade |
Repurchase of Common Stock | -28,839 | -28,839 | - | - | - | - | Upgrade |
Common Dividends Paid | -16,534 | -15,436 | -12,005 | -7,203 | -5,488 | -8,232 | Upgrade |
Other Financing Activities | -6,814 | -6,901 | -12,253 | -8,935 | -5,885 | -3,557 | Upgrade |
Financing Cash Flow | -31,294 | -52,076 | -47,224 | -28,707 | -43,531 | -57,957 | Upgrade |
Foreign Exchange Rate Adjustments | 2,587 | -183 | 7,283 | 2,134 | 7,588 | 2,530 | Upgrade |
Miscellaneous Cash Flow Adjustments | - | -1 | - | - | -222 | -21 | Upgrade |
Net Cash Flow | -3,601 | -47,958 | 43,168 | -403 | 5,609 | -16,206 | Upgrade |
Free Cash Flow | 21,027 | -8,060 | 95,715 | 22,496 | 24,355 | 36,509 | Upgrade |
Free Cash Flow Growth | 189.71% | - | 325.48% | -7.63% | -33.29% | - | Upgrade |
Free Cash Flow Margin | 1.11% | -0.43% | 5.06% | 1.34% | 1.70% | 2.93% | Upgrade |
Free Cash Flow Per Share | 64.19 | -23.71 | 278.94 | 65.56 | 70.98 | 106.45 | Upgrade |
Cash Interest Paid | 5,749 | 5,095 | 6,698 | 3,997 | 2,907 | 3,328 | Upgrade |
Cash Income Tax Paid | 26,340 | 19,029 | 19,934 | 39,099 | 17,622 | 8,781 | Upgrade |
Levered Free Cash Flow | 41,547 | 12,627 | 48,319 | 26,539 | 10,334 | 19,437 | Upgrade |
Unlevered Free Cash Flow | 41,547 | 16,037 | 51,968 | 29,391 | 12,108 | 21,498 | Upgrade |
Change in Working Capital | 22,677 | -17,054 | 20,756 | -11,110 | -29,320 | 21,950 | Upgrade |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.