Endo Manufacturing Co., Ltd. (TYO:7841)
Japan
· Delayed Price · Currency is JPY 1,180.00
-40.00 (-3.28%)
Apr 24, 2025, 3:30 PM JST
Endo Manufacturing Cash Flow Statement
Financials in millions JPY. Fiscal year is January - December.
Millions JPY. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | 1,612 | 1,123 | 1,829 | 1,809 | 75 | Upgrade
|
| Depreciation & Amortization | 1,171 | 1,034 | 989 | 924 | 900 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | 25 | - | - | -1 | Upgrade
|
| Loss (Gain) From Sale of Investments | 69 | 9 | 209 | 129 | - | Upgrade
|
| Loss (Gain) on Equity Investments | 44 | 40 | -20 | 50 | - | Upgrade
|
| Other Operating Activities | -931 | -252 | -497 | -330 | -144 | Upgrade
|
| Change in Accounts Receivable | -257 | 457 | -219 | -997 | -578 | Upgrade
|
| Change in Inventory | -333 | -291 | -430 | -464 | 70 | Upgrade
|
| Change in Accounts Payable | 161 | 360 | -42 | 267 | 156 | Upgrade
|
| Change in Other Net Operating Assets | 220 | -109 | 106 | 189 | 121 | Upgrade
|
| Operating Cash Flow | 1,756 | 2,396 | 1,925 | 1,577 | 599 | Upgrade
|
| Operating Cash Flow Growth | -26.71% | 24.47% | 22.07% | 163.27% | -62.98% | Upgrade
|
| Capital Expenditures | -1,369 | -774 | -1,009 | -824 | -638 | Upgrade
|
| Sale of Property, Plant & Equipment | 10 | 12 | 38 | 22 | 139 | Upgrade
|
| Sale (Purchase) of Intangibles | -32 | -42 | -25 | -44 | -35 | Upgrade
|
| Investment in Securities | -130 | 42 | -65 | -565 | -293 | Upgrade
|
| Other Investing Activities | 208 | 156 | 30 | 4 | -1 | Upgrade
|
| Investing Cash Flow | -1,313 | -606 | -1,031 | -1,407 | -828 | Upgrade
|
| Long-Term Debt Issued | - | - | - | 500 | - | Upgrade
|
| Total Debt Issued | - | - | - | 500 | - | Upgrade
|
| Long-Term Debt Repaid | -100 | -100 | -700 | -125 | -100 | Upgrade
|
| Total Debt Repaid | -100 | -100 | -700 | -125 | -100 | Upgrade
|
| Net Debt Issued (Repaid) | -100 | -100 | -700 | 375 | -100 | Upgrade
|
| Issuance of Common Stock | 25 | - | 1 | - | 9 | Upgrade
|
| Dividends Paid | -176 | -158 | -132 | -105 | -132 | Upgrade
|
| Other Financing Activities | -36 | -40 | -37 | -39 | -36 | Upgrade
|
| Financing Cash Flow | -287 | -298 | -868 | 231 | -259 | Upgrade
|
| Foreign Exchange Rate Adjustments | 669 | 449 | 559 | 31 | -254 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | - | - | 1 | - | Upgrade
|
| Net Cash Flow | 825 | 1,941 | 585 | 433 | -742 | Upgrade
|
| Free Cash Flow | 387 | 1,622 | 916 | 753 | -39 | Upgrade
|
| Free Cash Flow Growth | -76.14% | 77.07% | 21.65% | - | - | Upgrade
|
| Free Cash Flow Margin | 2.22% | 10.32% | 6.28% | 5.98% | -0.47% | Upgrade
|
| Free Cash Flow Per Share | 44.20 | 185.32 | 104.69 | 86.08 | -4.46 | Upgrade
|
| Cash Interest Paid | 1 | 2 | 3 | 4 | 4 | Upgrade
|
| Cash Income Tax Paid | 931 | 254 | 496 | 332 | 144 | Upgrade
|
| Levered Free Cash Flow | -82.75 | 1,653 | 40.63 | 497.25 | -1.5 | Upgrade
|
| Unlevered Free Cash Flow | -82.13 | 1,655 | 42.5 | 499.75 | 1 | Upgrade
|
| Change in Net Working Capital | 819 | -701 | 1,070 | 705 | 271 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.