Pan Pacific International Holdings Corporation (TYO: 7532)
Japan
· Delayed Price · Currency is JPY 4,166.00
-32.00 (-0.76%)
Dec 20, 2024, 3:45 PM JST
Pan Pacific International Holdings Cash Flow Statement
Financials in millions JPY. Fiscal year is July - June.
Millions JPY. Fiscal year is Jul - Jun.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Jun '24 Jun 30, 2024 | Jun '23 Jun 30, 2023 | Jun '22 Jun 30, 2022 | Jun '21 Jun 30, 2021 | Jun '20 Jun 30, 2020 | 2019 - 2015 |
| Net Income | 126,363 | 130,506 | 100,739 | 92,028 | 64,265 | 73,161 | Upgrade
|
| Depreciation & Amortization | 47,236 | 46,231 | 42,261 | 38,222 | 31,459 | 29,305 | Upgrade
|
| Loss (Gain) From Sale of Assets | 15,808 | 15,988 | 7,538 | 6,449 | 17,675 | 7,021 | Upgrade
|
| Loss (Gain) on Equity Investments | -673 | -666 | -679 | -498 | -237 | -84 | Upgrade
|
| Other Operating Activities | -37,351 | -46,400 | -31,441 | -23,894 | -17,146 | -16,455 | Upgrade
|
| Change in Accounts Receivable | -3,646 | -5,176 | -4,257 | 8,274 | 1,473 | -1,029 | Upgrade
|
| Change in Inventory | -13,727 | -1,623 | 13,154 | 109 | -11,261 | -5,375 | Upgrade
|
| Change in Accounts Payable | 4,626 | 34,828 | 12,430 | 989 | -6,400 | -11,343 | Upgrade
|
| Change in Other Net Operating Assets | -20,750 | -23,134 | -1,790 | -26,543 | -774 | -10,066 | Upgrade
|
| Operating Cash Flow | 117,886 | 150,554 | 137,955 | 95,136 | 79,054 | 65,135 | Upgrade
|
| Operating Cash Flow Growth | -25.99% | 9.13% | 45.01% | 20.34% | 21.37% | -36.13% | Upgrade
|
| Capital Expenditures | -84,184 | -86,221 | -51,678 | -46,577 | -40,445 | -31,562 | Upgrade
|
| Sale of Property, Plant & Equipment | 2,894 | 124 | 958 | 6,125 | 2,548 | 2,598 | Upgrade
|
| Cash Acquisitions | -149 | -93 | -3,386 | -145 | -27,244 | -3,825 | Upgrade
|
| Divestitures | - | - | - | - | - | -52 | Upgrade
|
| Sale (Purchase) of Intangibles | -9,562 | -8,372 | -7,884 | -4,139 | -4,529 | -3,949 | Upgrade
|
| Investment in Securities | - | - | - | -10 | -10,006 | - | Upgrade
|
| Other Investing Activities | -386 | -171 | -4 | 591 | 2,437 | 3,320 | Upgrade
|
| Investing Cash Flow | -91,387 | -94,733 | -61,997 | -44,756 | -78,042 | -33,452 | Upgrade
|
| Long-Term Debt Issued | - | 119,789 | 30,000 | 109,619 | 28,864 | 32,598 | Upgrade
|
| Total Debt Issued | 119,789 | 119,789 | 30,000 | 109,619 | 28,864 | 32,598 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | -1,500 | -13,075 | -1,891 | Upgrade
|
| Long-Term Debt Repaid | - | -235,750 | -38,592 | -58,960 | -31,672 | -43,561 | Upgrade
|
| Total Debt Repaid | -224,107 | -235,750 | -38,592 | -60,460 | -44,747 | -45,452 | Upgrade
|
| Net Debt Issued (Repaid) | -104,318 | -115,961 | -8,592 | 49,159 | -15,883 | -12,854 | Upgrade
|
| Issuance of Common Stock | - | - | 380 | 129 | 287 | 380 | Upgrade
|
| Repurchase of Common Stock | - | - | - | -80,941 | - | - | Upgrade
|
| Dividends Paid | -17,908 | -12,529 | -10,734 | -10,034 | -9,509 | -6,651 | Upgrade
|
| Other Financing Activities | -1,340 | -1,455 | 729 | -12,167 | -3,849 | -14,905 | Upgrade
|
| Financing Cash Flow | -123,566 | -129,945 | -18,217 | -53,854 | -28,954 | -34,030 | Upgrade
|
| Foreign Exchange Rate Adjustments | 127 | 15,129 | 9,784 | 22,849 | 4,009 | -350 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | - | -1,748 | 167 | 1,207 | 1,163 | Upgrade
|
| Net Cash Flow | -96,940 | -58,995 | 65,777 | 19,542 | -22,726 | -1,534 | Upgrade
|
| Free Cash Flow | 33,702 | 64,333 | 86,277 | 48,559 | 38,609 | 33,573 | Upgrade
|
| Free Cash Flow Growth | -69.76% | -25.43% | 77.67% | 25.77% | 15.00% | -42.26% | Upgrade
|
| Free Cash Flow Margin | 1.58% | 3.07% | 4.45% | 2.65% | 2.26% | 2.00% | Upgrade
|
| Free Cash Flow Per Share | 56.45 | 107.40 | 144.30 | 80.30 | 60.73 | 52.84 | Upgrade
|
| Cash Interest Paid | 7,245 | 7,296 | 7,737 | 7,803 | 5,659 | 5,171 | Upgrade
|
| Cash Income Tax Paid | 49,873 | 45,375 | 31,355 | 23,687 | 18,515 | 15,917 | Upgrade
|
| Levered Free Cash Flow | 5,703 | 60,651 | 78,897 | 58,801 | 24,426 | 30,782 | Upgrade
|
| Unlevered Free Cash Flow | 9,824 | 65,018 | 83,711 | 63,494 | 27,991 | 34,017 | Upgrade
|
| Change in Net Working Capital | 36,395 | -25,759 | -35,225 | -20,559 | 9,310 | 7,275 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.