Trusco Nakayama Corporation (TYO: 9830)
Japan flag Japan · Delayed Price · Currency is JPY
2,339.00
+31.00 (1.34%)
Dec 20, 2024, 3:45 PM JST

Trusco Nakayama Cash Flow Statement

Millions JPY. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2023 FY 2022 FY 2021 FY 2020 FY 2019 2018 - 2014
Period Ending
Sep '24 Dec '23 Dec '22 Dec '21 Dec '20 Dec '19 2018 - 2014
Net Income
-17,90815,25916,98811,55914,185
Upgrade
Depreciation & Amortization
-6,2296,6906,9576,5884,902
Upgrade
Loss (Gain) From Sale of Assets
--70--3,466--
Upgrade
Loss (Gain) From Sale of Investments
-816----
Upgrade
Other Operating Activities
--4,650-4,904-3,440-4,294-4,824
Upgrade
Change in Accounts Receivable
--2,813-3,398-3,540486-506
Upgrade
Change in Inventory
--5,449-2,906-1,0362,048-5,871
Upgrade
Change in Accounts Payable
-1,8851,2892,980-1,7373,169
Upgrade
Change in Other Net Operating Assets
-946148483418-57
Upgrade
Operating Cash Flow
-14,80212,17815,92615,06810,998
Upgrade
Operating Cash Flow Growth
-21.55%-23.53%5.69%37.01%17.80%
Upgrade
Capital Expenditures
--11,171-3,818-7,875-8,052-15,400
Upgrade
Sale of Property, Plant & Equipment
-18434,946--
Upgrade
Sale (Purchase) of Intangibles
--1,944-1,114-720-817-3,921
Upgrade
Investment in Securities
-49-263-999--340
Upgrade
Other Investing Activities
--2312752126-46
Upgrade
Investing Cash Flow
--13,113-5,165-4,596-8,743-19,707
Upgrade
Short-Term Debt Issued
-----17,000
Upgrade
Long-Term Debt Issued
-15,000--10,000-
Upgrade
Total Debt Issued
-15,000--10,00017,000
Upgrade
Short-Term Debt Repaid
---7,000---
Upgrade
Long-Term Debt Repaid
--10,000----
Upgrade
Total Debt Repaid
--10,000-7,000---
Upgrade
Net Debt Issued (Repaid)
-5,000-7,000-10,00017,000
Upgrade
Repurchase of Common Stock
--2--1--
Upgrade
Dividends Paid
--3,064-2,109-2,241-2,275-2,439
Upgrade
Other Financing Activities
--2-1-1-3-3
Upgrade
Financing Cash Flow
-1,932-9,110-2,2437,72214,558
Upgrade
Foreign Exchange Rate Adjustments
-634818-3331
Upgrade
Miscellaneous Cash Flow Adjustments
-----1
Upgrade
Net Cash Flow
-3,684-2,0499,10514,0145,881
Upgrade
Free Cash Flow
-3,6318,3608,0517,016-4,402
Upgrade
Free Cash Flow Growth
--56.57%3.84%14.75%--
Upgrade
Free Cash Flow Margin
-1.35%3.39%3.51%3.29%-1.99%
Upgrade
Free Cash Flow Per Share
-55.06126.78122.09106.39-66.75
Upgrade
Cash Interest Paid
-10188888468
Upgrade
Cash Income Tax Paid
-4,5954,9053,3924,2954,827
Upgrade
Levered Free Cash Flow
-1,1465,8896,2483,921-
Upgrade
Unlevered Free Cash Flow
-1,2085,9446,3033,974-
Upgrade
Change in Net Working Capital
6,8013,4014,982117632-
Upgrade
Source: S&P Capital IQ. Standard template. Financial Sources.