AEON Mall Co., Ltd. (TYO:8905)
Japan flag Japan · Delayed Price · Currency is JPY
2,694.50
-75.50 (-2.73%)
Apr 24, 2025, 3:30 PM JST

AEON Mall Cash Flow Statement

Millions JPY. Fiscal year is Mar - Feb.
Fiscal Year
FY 2025 FY 2024 FY 2023 FY 2022 FY 2021 2016 - 2020
Period Ending
Feb '25 Feb '24 Feb '23 Feb '22 Feb '21 2016 - 2020
Net Income
14,26036,37424,59226,1494,268
Upgrade
Depreciation & Amortization
76,61473,25770,42263,73558,586
Upgrade
Loss (Gain) From Sale of Assets
8271,0255,3253,6217,142
Upgrade
Asset Writedown & Restructuring Costs
7,179----
Upgrade
Loss (Gain) From Sale of Investments
--938---5
Upgrade
Loss (Gain) on Equity Investments
-846-242---
Upgrade
Other Operating Activities
676-12,462-12,658-11,419-11,594
Upgrade
Change in Accounts Receivable
-6212,410-5,80638297
Upgrade
Change in Accounts Payable
2,1892,9132,495335-3,716
Upgrade
Change in Other Net Operating Assets
2,00423,96817,120-21,3116,843
Upgrade
Operating Cash Flow
102,282126,305101,49061,49261,621
Upgrade
Operating Cash Flow Growth
-19.02%24.45%65.05%-0.21%-53.89%
Upgrade
Capital Expenditures
-87,675-104,136-99,670-117,864-57,535
Upgrade
Sale of Property, Plant & Equipment
1714,23256760
Upgrade
Cash Acquisitions
--7,077---
Upgrade
Sale (Purchase) of Intangibles
-1,098-1,213-949-1,076-992
Upgrade
Investment in Securities
-7,051697-2,028-4,718-337
Upgrade
Other Investing Activities
-779-4,252-6401,264-6,347
Upgrade
Investing Cash Flow
-96,580-101,743-103,276-122,382-64,444
Upgrade
Long-Term Debt Issued
83,569132,068131,05399,02683,734
Upgrade
Total Debt Issued
83,569132,068131,05399,02683,734
Upgrade
Long-Term Debt Repaid
-136,420-109,512-86,670-63,644-50,774
Upgrade
Total Debt Repaid
-136,420-109,512-86,670-63,644-50,774
Upgrade
Net Debt Issued (Repaid)
-52,85122,55644,38335,38232,960
Upgrade
Repurchase of Common Stock
----1-
Upgrade
Common Dividends Paid
-11,377----
Upgrade
Dividends Paid
-11,377-11,377-11,377-10,239-9,100
Upgrade
Other Financing Activities
-560-24,027-19,491-16,917-11,616
Upgrade
Financing Cash Flow
-64,788-12,84813,5158,22512,244
Upgrade
Foreign Exchange Rate Adjustments
11,419-4606,39711,558290
Upgrade
Miscellaneous Cash Flow Adjustments
--111-
Upgrade
Net Cash Flow
-47,66711,25318,127-41,1069,711
Upgrade
Free Cash Flow
14,60722,1691,820-56,3724,086
Upgrade
Free Cash Flow Growth
-34.11%1118.08%---88.79%
Upgrade
Free Cash Flow Margin
3.25%5.24%0.46%-17.79%1.46%
Upgrade
Free Cash Flow Per Share
64.1897.418.00-247.7217.96
Upgrade
Cash Interest Paid
14,31212,94611,60010,8119,705
Upgrade
Cash Income Tax Paid
19,30412,75212,45611,40311,528
Upgrade
Levered Free Cash Flow
32,6396,729-3,983-66,7232,971
Upgrade
Unlevered Free Cash Flow
41,67615,0613,319-59,9299,072
Upgrade
Change in Net Working Capital
-21,241-18,145-6,02828,61712,484
Upgrade
Updated Jan 9, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.