Keiyo Gas Co., Ltd. (TYO:9539)
Japan
· Delayed Price · Currency is JPY 1,199.00
-25.00 (-2.04%)
Apr 25, 2025, 1:43 PM JST
Keiyo Gas 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 | 2015 - 2019 |
|---|---|---|---|---|---|---|
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 | 2015 - 2019 |
| Net Income | 2,233 | 1,683 | 548 | 2,610 | 7,064 | Upgrade
|
| Depreciation & Amortization | 10,565 | 10,296 | 9,555 | 9,019 | 8,878 | Upgrade
|
| Loss (Gain) From Sale of Assets | 58 | 109 | 178 | 116 | 46 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | 747 | - | - | - | Upgrade
|
| Loss (Gain) on Equity Investments | -220 | -185 | -138 | -86 | -44 | Upgrade
|
| Other Operating Activities | -136 | -297 | 297 | -2,108 | -2,826 | Upgrade
|
| Change in Accounts Receivable | -1,419 | 3,805 | -4,615 | -1,766 | 1,028 | Upgrade
|
| Change in Inventory | -225 | 154 | -406 | 32 | 53 | Upgrade
|
| Change in Accounts Payable | 534 | -1,972 | 3,857 | 2,186 | -686 | Upgrade
|
| Change in Other Net Operating Assets | -1,382 | 13,990 | -2,362 | -1,329 | 664 | Upgrade
|
| Operating Cash Flow | 10,008 | 28,330 | 6,914 | 8,674 | 14,177 | Upgrade
|
| Operating Cash Flow Growth | -64.67% | 309.75% | -20.29% | -38.82% | -4.67% | Upgrade
|
| Capital Expenditures | -16,223 | -13,005 | -11,774 | -13,775 | -14,743 | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | 179 | - | - | Upgrade
|
| Cash Acquisitions | - | -9,273 | - | - | - | Upgrade
|
| Divestitures | 460 | 7,864 | - | - | - | Upgrade
|
| Investment in Securities | 5,191 | -11,228 | -1,914 | -1,514 | -270 | Upgrade
|
| Other Investing Activities | 27 | -312 | -151 | -333 | -1 | Upgrade
|
| Investing Cash Flow | -9,651 | -25,064 | -15,631 | -17,184 | -19,490 | Upgrade
|
| Long-Term Debt Issued | 2,700 | 300 | 12,500 | 9,000 | 6,000 | Upgrade
|
| Long-Term Debt Repaid | -2,889 | -2,201 | -1,687 | -1,680 | -1,714 | Upgrade
|
| Net Debt Issued (Repaid) | -189 | -1,901 | 10,813 | 7,320 | 4,286 | Upgrade
|
| Dividends Paid | -652 | -652 | -680 | -599 | -626 | Upgrade
|
| Other Financing Activities | -181 | -73 | -38 | -42 | -30 | Upgrade
|
| Financing Cash Flow | -1,022 | -2,626 | 10,095 | 6,679 | 3,630 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | 399 | - | 1 | 2 | Upgrade
|
| Net Cash Flow | -665 | 1,039 | 1,378 | -1,830 | -1,681 | Upgrade
|
| Free Cash Flow | -6,215 | 15,325 | -4,860 | -5,101 | -566 | Upgrade
|
| Free Cash Flow Margin | -5.38% | 12.47% | -4.09% | -5.69% | -0.64% | Upgrade
|
| Free Cash Flow Per Share | -193.29 | 476.60 | -151.14 | -158.55 | -17.59 | Upgrade
|
| Cash Interest Paid | 240 | 228 | 126 | 94 | 83 | Upgrade
|
| Cash Income Tax Paid | 351 | 296 | -249 | 2,160 | 2,814 | Upgrade
|
| Levered Free Cash Flow | -6,085 | 1,653 | -2,658 | -6,508 | -1,416 | Upgrade
|
| Unlevered Free Cash Flow | -5,937 | 1,797 | -2,572 | -6,448 | -1,366 | Upgrade
|
| Change in Net Working Capital | 1,117 | -3,440 | 378 | 2,861 | -532 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.