Relo Group, Inc. (TYO:8876)
Japan
· Delayed Price · Currency is JPY 1,869.50
-34.50 (-1.81%)
Feb 19, 2025, 3:30 PM JST
Relo Group 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 | -3,166 | -19,404 | 25,869 | 20,198 | 15,730 | 11,235 | Upgrade
|
| Depreciation & Amortization | 6,347 | 16,637 | 5,626 | 6,783 | 4,996 | 4,509 | Upgrade
|
| Loss (Gain) From Sale of Assets | -4,114 | -2,733 | -2,565 | -1,508 | 583 | 9,504 | Upgrade
|
| Loss (Gain) From Sale of Investments | -18,724 | 47,599 | -12,223 | - | -78 | -369 | Upgrade
|
| Loss (Gain) on Equity Investments | -3,393 | -582 | -1,894 | -2,424 | -2,512 | -1,744 | Upgrade
|
| Other Operating Activities | 2,575 | -12,686 | -7,907 | -3,407 | -6,680 | -7,685 | Upgrade
|
| Change in Accounts Receivable | -6,035 | 4,532 | -22,069 | -7,279 | 7,443 | 5,988 | Upgrade
|
| Change in Inventory | -320 | -569 | -1,819 | -212 | 2,485 | -111 | Upgrade
|
| Change in Accounts Payable | 4,059 | -6,830 | 4,641 | 3,973 | 408 | -3,494 | Upgrade
|
| Change in Other Net Operating Assets | -131 | -7,290 | 7,554 | 1,862 | 1,654 | -2,522 | Upgrade
|
| Operating Cash Flow | 24,697 | 18,674 | 5,390 | 17,986 | 24,029 | 15,311 | Upgrade
|
| Operating Cash Flow Growth | 58.77% | 246.46% | -70.03% | -25.15% | 56.94% | 31.87% | Upgrade
|
| Capital Expenditures | -5,041 | -2,329 | -2,009 | -3,189 | -1,696 | -1,615 | Upgrade
|
| Sale of Property, Plant & Equipment | 3,586 | 1,542 | 2,392 | 1,632 | 127 | 662 | Upgrade
|
| Cash Acquisitions | -56 | -82 | -1,699 | -4,339 | - | -53,324 | Upgrade
|
| Divestitures | - | - | 9,736 | - | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -2,054 | -1,746 | -2,101 | -2,815 | -2,657 | -2,099 | Upgrade
|
| Investment in Securities | 33,229 | -152 | 404 | 4 | -1,074 | 1,137 | Upgrade
|
| Other Investing Activities | 297 | 1,573 | 3,301 | 3,761 | -141 | -36 | Upgrade
|
| Investing Cash Flow | 33,051 | -5,799 | 10,024 | -4,946 | -5,441 | -55,275 | Upgrade
|
| Short-Term Debt Issued | - | 11,385 | 7,670 | - | - | 10,615 | Upgrade
|
| Long-Term Debt Issued | - | 5,368 | 3,014 | 10,204 | 44,027 | 46,418 | Upgrade
|
| Total Debt Issued | 15,679 | 16,753 | 10,684 | 10,204 | 44,027 | 57,033 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | -6,775 | -7,138 | - | Upgrade
|
| Long-Term Debt Repaid | - | -17,049 | -20,937 | -16,663 | -36,202 | -3,943 | Upgrade
|
| Total Debt Repaid | -39,015 | -17,049 | -20,937 | -23,438 | -43,340 | -3,943 | Upgrade
|
| Net Debt Issued (Repaid) | -23,336 | -296 | -10,253 | -13,234 | 687 | 53,090 | Upgrade
|
| Issuance of Common Stock | - | - | 5 | 569 | 662 | 2 | Upgrade
|
| Repurchase of Common Stock | -5,499 | - | - | - | -1,440 | - | Upgrade
|
| Dividends Paid | -5,653 | -5,043 | -4,436 | -2,881 | -4,392 | -3,882 | Upgrade
|
| Other Financing Activities | -2,663 | -2,452 | -2,287 | -3,528 | -1,051 | -883 | Upgrade
|
| Financing Cash Flow | -37,151 | -7,791 | -16,971 | -19,074 | -5,534 | 48,327 | Upgrade
|
| Foreign Exchange Rate Adjustments | 815 | 705 | 812 | 1,264 | 2,675 | -2,304 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | 1 | - | 2 | 2 | -1 | -2 | Upgrade
|
| Net Cash Flow | 21,413 | 5,789 | -743 | -4,768 | 15,728 | 6,057 | Upgrade
|
| Free Cash Flow | 19,656 | 16,345 | 3,381 | 14,797 | 22,333 | 13,696 | Upgrade
|
| Free Cash Flow Growth | 47.59% | 383.44% | -77.15% | -33.74% | 63.06% | 63.67% | Upgrade
|
| Free Cash Flow Margin | 13.75% | 12.33% | 2.73% | 9.45% | 6.69% | 4.38% | Upgrade
|
| Free Cash Flow Per Share | 129.49 | 106.93 | 21.18 | 93.09 | 139.00 | 86.00 | Upgrade
|
| Cash Interest Paid | 512 | 855 | 726 | 529 | 485 | 534 | Upgrade
|
| Cash Income Tax Paid | 7,412 | 11,866 | 6,397 | 5,038 | 7,517 | 7,825 | Upgrade
|
| Levered Free Cash Flow | 35,963 | 74,741 | 30,093 | -12,035 | 17,434 | -14,670 | Upgrade
|
| Unlevered Free Cash Flow | 36,389 | 75,300 | 30,559 | -11,690 | 17,741 | -14,338 | Upgrade
|
| Change in Net Working Capital | -47,297 | -47,162 | -16,128 | 22,983 | -9,287 | 26,305 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.