Heiwa Real Estate Co., Ltd. (TYO:8803)
Japan
· Delayed Price · Currency is JPY 4,795.00
+155.00 (3.34%)
Mar 3, 2025, 3:30 PM JST
Heiwa Real Estate Cash Flow Statement
Financials in millions JPY. Fiscal year is April - March.
Millions JPY. Fiscal year is Apr - Mar.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 | Mar '20 Mar 31, 2020 | 2019 - 2015 |
| Net Income | - | 12,409 | 13,260 | 12,544 | 10,216 | 9,972 | Upgrade
|
| Depreciation & Amortization | - | 5,835 | 5,724 | 5,474 | 5,131 | 4,878 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | 86 | 169 | -293 | 27 | -230 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | -1,034 | -3,543 | -761 | - | 85 | Upgrade
|
| Other Operating Activities | - | -4,948 | -5,312 | -1,080 | -3,988 | -1,302 | Upgrade
|
| Change in Accounts Receivable | - | 328 | 440 | -115 | -1,711 | -42 | Upgrade
|
| Change in Inventory | - | 6,273 | 11,012 | 18,578 | -410 | 12,881 | Upgrade
|
| Change in Accounts Payable | - | 952 | 490 | 293 | -1,508 | 1,340 | Upgrade
|
| Change in Other Net Operating Assets | - | -317 | 1,712 | -451 | 535 | 1,098 | Upgrade
|
| Operating Cash Flow | - | 19,584 | 23,952 | 34,189 | 8,292 | 28,680 | Upgrade
|
| Operating Cash Flow Growth | - | -18.24% | -29.94% | 312.31% | -71.09% | - | Upgrade
|
| Capital Expenditures | - | -18,190 | -38,239 | -18,218 | -26,894 | -11,751 | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | - | 984 | 4 | 590 | Upgrade
|
| Sale (Purchase) of Intangibles | - | -74 | -2,374 | -2,156 | -4,231 | -54 | Upgrade
|
| Investment in Securities | - | 526 | 1,843 | -630 | 1,304 | -577 | Upgrade
|
| Other Investing Activities | - | -1,618 | -1,480 | -685 | -383 | 365 | Upgrade
|
| Investing Cash Flow | - | -19,356 | -40,250 | -20,705 | -30,200 | -11,427 | Upgrade
|
| Short-Term Debt Issued | - | - | - | - | 3,000 | - | Upgrade
|
| Long-Term Debt Issued | - | 23,327 | 37,650 | 25,010 | 34,150 | 22,600 | Upgrade
|
| Total Debt Issued | - | 23,327 | 37,650 | 25,010 | 37,150 | 22,600 | Upgrade
|
| Short-Term Debt Repaid | - | -3,000 | - | -5,450 | - | -5,000 | Upgrade
|
| Long-Term Debt Repaid | - | -19,698 | -17,840 | -29,050 | -8,399 | -19,294 | Upgrade
|
| Total Debt Repaid | - | -22,698 | -17,840 | -34,500 | -8,399 | -24,294 | Upgrade
|
| Net Debt Issued (Repaid) | - | 629 | 19,810 | -9,490 | 28,751 | -1,694 | Upgrade
|
| Repurchase of Common Stock | - | -14 | -2,704 | -2,820 | -2,015 | -2,105 | Upgrade
|
| Dividends Paid | - | -4,012 | -3,761 | -3,176 | -2,366 | -2,027 | Upgrade
|
| Other Financing Activities | - | 3,677 | 649 | -4 | -43 | 3,997 | Upgrade
|
| Financing Cash Flow | - | 280 | 13,994 | -15,490 | 24,327 | -1,829 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | - | 1 | 532 | - | 31 | Upgrade
|
| Net Cash Flow | - | 508 | -2,303 | -1,474 | 2,419 | 15,455 | Upgrade
|
| Free Cash Flow | - | 1,394 | -14,287 | 15,971 | -18,602 | 16,929 | Upgrade
|
| Free Cash Flow Margin | - | 3.14% | -32.09% | 27.62% | -53.08% | 36.30% | Upgrade
|
| Free Cash Flow Per Share | - | 38.95 | -397.59 | 434.36 | -495.87 | 444.05 | Upgrade
|
| Cash Interest Paid | - | 1,650 | 1,457 | 1,407 | 1,320 | 1,261 | Upgrade
|
| Cash Income Tax Paid | - | 4,984 | 5,315 | 1,088 | 4,006 | 1,293 | Upgrade
|
| Levered Free Cash Flow | - | -14,895 | -20,646 | 10,201 | -31,722 | 16,196 | Upgrade
|
| Unlevered Free Cash Flow | - | -13,824 | -19,686 | 11,120 | -30,856 | 17,021 | Upgrade
|
| Change in Net Working Capital | 10,974 | 9,534 | -8,462 | -18,135 | 11,880 | -17,133 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.