Pilot Corporation (TYO:7846)
Japan
· Delayed Price · Currency is JPY 4,195.00
+48.00 (1.16%)
Mar 12, 2025, 3:30 PM JST
Pilot 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 | 2019 - 2015 |
|---|---|---|---|---|---|---|
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 | 2019 - 2015 |
| Net Income | 15,181 | 20,239 | 22,638 | 20,501 | 14,323 | Upgrade
|
| Depreciation & Amortization | 5,122 | 4,657 | 3,822 | 3,560 | 3,888 | Upgrade
|
| Loss (Gain) From Sale of Assets | -21 | -137 | -374 | 6 | -405 | Upgrade
|
| Loss (Gain) From Sale of Investments | -455 | -286 | -1 | - | 408 | Upgrade
|
| Other Operating Activities | 2,441 | -9,922 | -8,988 | -3,030 | -4,803 | Upgrade
|
| Change in Accounts Receivable | -409 | 275 | 1,403 | -2,913 | 4,302 | Upgrade
|
| Change in Inventory | 3,012 | -1,462 | -4,632 | -2,168 | 679 | Upgrade
|
| Change in Accounts Payable | -2,372 | -3,910 | 50 | 4,406 | -3,666 | Upgrade
|
| Change in Other Net Operating Assets | 228 | 721 | -165 | -547 | 411 | Upgrade
|
| Operating Cash Flow | 22,727 | 10,175 | 13,753 | 19,815 | 15,137 | Upgrade
|
| Operating Cash Flow Growth | 123.36% | -26.02% | -30.59% | 30.90% | -0.34% | Upgrade
|
| Capital Expenditures | -11,192 | -8,986 | -4,316 | -3,313 | -4,719 | Upgrade
|
| Sale of Property, Plant & Equipment | 209 | 436 | 657 | 26 | 642 | Upgrade
|
| Cash Acquisitions | -451 | 202 | - | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -327 | -301 | -197 | -262 | -335 | Upgrade
|
| Investment in Securities | -133 | -1,201 | -1,406 | -50 | -59 | Upgrade
|
| Other Investing Activities | 840 | -857 | -88 | 1 | 10 | Upgrade
|
| Investing Cash Flow | -11,054 | -10,707 | -5,350 | -3,598 | -4,461 | Upgrade
|
| Short-Term Debt Issued | - | - | 1,350 | - | - | Upgrade
|
| Long-Term Debt Issued | - | 718 | - | 40 | 100 | Upgrade
|
| Total Debt Issued | - | 718 | 1,350 | 40 | 100 | Upgrade
|
| Short-Term Debt Repaid | -1,692 | -3,076 | - | -2,304 | -219 | Upgrade
|
| Long-Term Debt Repaid | -794 | -712 | -6,667 | -3,173 | -2,674 | Upgrade
|
| Total Debt Repaid | -2,486 | -3,788 | -6,667 | -5,477 | -2,893 | Upgrade
|
| Net Debt Issued (Repaid) | -2,486 | -3,070 | -5,317 | -5,437 | -2,793 | Upgrade
|
| Issuance of Common Stock | - | - | 11 | - | - | Upgrade
|
| Repurchase of Common Stock | -4,000 | - | - | - | - | Upgrade
|
| Common Dividends Paid | -4,048 | - | - | - | - | Upgrade
|
| Dividends Paid | -4,048 | -3,941 | -2,760 | -2,264 | -1,971 | Upgrade
|
| Other Financing Activities | -505 | -369 | -304 | -264 | -633 | Upgrade
|
| Financing Cash Flow | -11,039 | -7,380 | -8,370 | -7,965 | -5,397 | Upgrade
|
| Foreign Exchange Rate Adjustments | 150 | 796 | -430 | -131 | -43 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | -1 | 1 | -2 | -2 | -1 | Upgrade
|
| Net Cash Flow | 783 | -7,115 | -399 | 8,119 | 5,235 | Upgrade
|
| Free Cash Flow | 11,535 | 1,189 | 9,437 | 16,502 | 10,418 | Upgrade
|
| Free Cash Flow Growth | 870.14% | -87.40% | -42.81% | 58.40% | 4.26% | Upgrade
|
| Free Cash Flow Margin | 9.14% | 1.00% | 8.36% | 16.01% | 11.96% | Upgrade
|
| Free Cash Flow Per Share | 295.21 | 30.14 | 239.23 | 418.38 | 264.13 | Upgrade
|
| Cash Interest Paid | 149 | 204 | 109 | 106 | 143 | Upgrade
|
| Cash Income Tax Paid | 4,119 | 8,753 | 8,950 | 3,018 | 4,798 | Upgrade
|
| Levered Free Cash Flow | 6,918 | -3,281 | 7,026 | 14,111 | 7,820 | Upgrade
|
| Unlevered Free Cash Flow | 7,011 | -3,155 | 7,095 | 14,177 | 7,909 | Upgrade
|
| Change in Net Working Capital | -2,279 | 10,402 | 5,492 | -2,113 | -237 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.