CUC Inc. (TYO:9158)

CUC Inc. Cash Flow Statement

Financials in millions JPY. Fiscal year is April - March.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Net Income	5,246	4,138	-	-	-
Depreciation & Amortization	3,286	1,806	-	-	-
Loss (Gain) From Sale of Assets	-132	2	-	-	-
Other Operating Activities	-3,324	-1,754	-	-	-
Change in Accounts Receivable	-2,337	-53	-	-	-
Change in Inventory	-96	11	-	-	-
Change in Accounts Payable	-431	-266	-	-	-
Change in Other Net Operating Assets	291	272	-	-	-
Operating Cash Flow	2,503	4,156	-	-	-
Operating Cash Flow Growth	-39.77%	-	-	-	-
Capital Expenditures	-5,547	-4,859	-	-	-
Sale of Property, Plant & Equipment	13,237	2	-	-	-
Cash Acquisitions	-2,806	-9,734	-	-	-
Divestitures	89	-	-	-	-
Sale (Purchase) of Intangibles	-40	-44	-	-	-
Investment in Securities	-109	28	-	-	-
Other Investing Activities	-393	-173	-	-	-
Investing Cash Flow	4,450	-14,746	-	-	-
Long-Term Debt Issued	7,500	19,920	-	-	-
Short-Term Debt Repaid	-	-16,040	-	-	-
Long-Term Debt Repaid	-13,058	-1,500	-	-	-
Total Debt Repaid	-13,058	-17,540	-	-	-
Net Debt Issued (Repaid)	-5,558	2,380	-	-	-
Issuance of Common Stock	7	13,113	-	-	-
Other Financing Activities	-2,048	-1,120	-	-	-
Financing Cash Flow	-7,599	14,373	-	-	-
Foreign Exchange Rate Adjustments	-77	352	-	-	-
Miscellaneous Cash Flow Adjustments	1	-	-	-	-
Net Cash Flow	-722	4,135	-	-	-
Free Cash Flow	-3,044	-703	-	-	-
Free Cash Flow Margin	-6.47%	-2.13%	-	-	-
Free Cash Flow Per Share	-103.84	-25.46	-	-	-
Cash Interest Paid	550	284	-	-	-
Cash Income Tax Paid	2,894	1,097	-	-	-
Levered Free Cash Flow	-386.88	-850.25	-	-	-
Unlevered Free Cash Flow	-68.13	-672.75	-	-	-
Change in Working Capital	-2,573	-36	-	-	-

Source: S&P Global Market Intelligence. Standard template. Financial Sources.