Isuzu Motors Limited (TYO:7202)
Japan · Delayed Price · Currency is JPY 1,922.00
-19.50 (-1.00%)
Aug 14, 2025, 3:30 PM JST
Isuzu Motors 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 | 2017 - 2021 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 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 | 2017 - 2021 |
Net Income | 124,160 | 244,964 | 305,591 | 269,841 | 204,281 | 86,829 | Upgrade |
Depreciation & Amortization | 114,698 | 151,201 | 119,706 | 111,474 | 102,669 | 84,561 | Upgrade |
Loss (Gain) From Sale of Assets | 9,020 | 3,820 | 3,692 | 1,406 | 1,787 | 14,635 | Upgrade |
Loss (Gain) From Sale of Investments | -1,747 | - | -325 | -3,044 | 2,197 | -499 | Upgrade |
Loss (Gain) on Equity Investments | -11,519 | -9,169 | -2,657 | -5,765 | -9,617 | -5,066 | Upgrade |
Other Operating Activities | 18,925 | -93,659 | -66,480 | -68,032 | -44,741 | -28,618 | Upgrade |
Change in Accounts Receivable | -16,635 | -11,351 | 9,460 | -8,942 | 605 | -11,255 | Upgrade |
Change in Inventory | -7,596 | -15,319 | -23,583 | -113,089 | -105,245 | 38,494 | Upgrade |
Change in Accounts Payable | 17,547 | -34,237 | -30,137 | 56,786 | 46,030 | 24,266 | Upgrade |
Change in Other Net Operating Assets | -42,599 | 17,809 | -16,699 | -13,550 | -25,910 | 19,571 | Upgrade |
Operating Cash Flow | 204,318 | 254,059 | 298,568 | 227,085 | 172,056 | 222,918 | Upgrade |
Operating Cash Flow Growth | -41.86% | -14.91% | 31.48% | 31.98% | -22.82% | 80.21% | Upgrade |
Capital Expenditures | -183,518 | -158,816 | -161,381 | -107,319 | -100,325 | -97,891 | Upgrade |
Sale of Property, Plant & Equipment | 8,046 | 9,239 | 9,764 | 6,128 | 7,312 | 5,492 | Upgrade |
Cash Acquisitions | 10,977 | -469 | - | - | -290,562 | - | Upgrade |
Divestitures | -7,647 | -10,977 | -1,758 | - | - | - | Upgrade |
Sale (Purchase) of Intangibles | -197 | -54,711 | - | - | - | - | Upgrade |
Investment in Securities | -5,878 | -11,407 | -1,458 | 19,740 | -36,542 | 2,001 | Upgrade |
Other Investing Activities | -537 | 24,977 | -402 | 789 | -802 | -3,172 | Upgrade |
Investing Cash Flow | -179,065 | -202,345 | -155,080 | -80,527 | -420,867 | -93,413 | Upgrade |
Short-Term Debt Issued | - | 50,000 | 58,999 | - | 41,715 | - | Upgrade |
Long-Term Debt Issued | - | 223,434 | 92,058 | 117,042 | 226,500 | 93,300 | Upgrade |
Total Debt Issued | 300,746 | 273,434 | 151,057 | 117,042 | 268,215 | 93,300 | Upgrade |
Short-Term Debt Repaid | - | -3,603 | - | -49,400 | - | -26,776 | Upgrade |
Long-Term Debt Repaid | - | -138,099 | -110,135 | -90,577 | -58,140 | -84,873 | Upgrade |
Total Debt Repaid | -185,741 | -141,702 | -110,135 | -139,977 | -58,140 | -111,649 | Upgrade |
Net Debt Issued (Repaid) | 115,005 | 131,732 | 40,922 | -22,935 | 210,075 | -18,349 | Upgrade |
Issuance of Common Stock | - | - | - | - | 42,822 | - | Upgrade |
Repurchase of Common Stock | -77,923 | -75,604 | -50,012 | -38 | -2,258 | -4 | Upgrade |
Dividends Paid | -67,100 | -70,725 | -66,810 | -56,726 | -37,300 | -21,412 | Upgrade |
Other Financing Activities | -40,488 | -76,005 | -69,077 | -60,673 | -27,194 | -15,510 | Upgrade |
Financing Cash Flow | -70,506 | -90,602 | -144,977 | -140,372 | 186,145 | -55,275 | Upgrade |
Foreign Exchange Rate Adjustments | -11,282 | 8,372 | 25,434 | 18,116 | 17,708 | 8,465 | Upgrade |
Miscellaneous Cash Flow Adjustments | 1,017 | 1 | -3,463 | -1,620 | 2 | - | Upgrade |
Net Cash Flow | -55,518 | -30,515 | 20,482 | 22,682 | -44,956 | 82,695 | Upgrade |
Free Cash Flow | 20,800 | 95,243 | 137,187 | 119,766 | 71,731 | 125,027 | Upgrade |
Free Cash Flow Growth | -88.85% | -30.57% | 14.55% | 66.97% | -42.63% | 517.91% | Upgrade |
Free Cash Flow Margin | 0.64% | 2.94% | 4.05% | 3.75% | 2.85% | 6.55% | Upgrade |
Free Cash Flow Per Share | 28.69 | 129.71 | 178.77 | 154.50 | 92.58 | 169.52 | Upgrade |
Cash Interest Paid | 5,163 | 5,190 | 4,207 | 2,210 | 2,187 | 2,906 | Upgrade |
Cash Income Tax Paid | 77,227 | 81,311 | 74,514 | 71,968 | 46,901 | 30,664 | Upgrade |
Levered Free Cash Flow | -1,365 | 19,458 | 67,012 | 70,253 | -52,882 | 111,924 | Upgrade |
Unlevered Free Cash Flow | 1,737 | 23,053 | 69,628 | 71,645 | -51,550 | 113,711 | Upgrade |
Change in Working Capital | -49,283 | -43,098 | -60,959 | -78,795 | -84,520 | 71,076 | Upgrade |
Updated Feb 7, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.