Honda Motor Co., Ltd. (HMC)
NYSE: HMC · Real-Time Price · USD
23.89
+0.19 (0.80%)
Dec 20, 2024, 4:00 PM EST - Market closed

Honda Motor Cash Flow Statement

Millions JPY. Fiscal year is Apr - Mar.
Fiscal Year
TTM FY 2024 FY 2023 FY 2022 FY 2021 FY 2020 2019 - 2015
Period Ending
Sep '24 Mar '24 Mar '23 Mar '22 Mar '21 Mar '20 2019 - 2015
Net Income
1,232,8261,107,174651,416707,067657,425455,746
Upgrade
Depreciation & Amortization
1,387,7081,394,6771,418,159611,063624,239699,877
Upgrade
Other Amortization
184,809184,809178,717---
Upgrade
Asset Writedown & Restructuring Costs
44,74844,74829,532---
Upgrade
Loss (Gain) on Equity Investments
-23,334-110,817-117,445-202,512-272,734-164,203
Upgrade
Other Operating Activities
-1,042,625-741,477-887,199261,382255,739248,381
Upgrade
Change in Accounts Receivable
83,557-138,323-155,924-24,037-133,788132,702
Upgrade
Change in Inventory
-195,690-67,833-171,467-208,89568,281-59,931
Upgrade
Change in Accounts Payable
10,68236,516105,27250,122101,301-141,159
Upgrade
Change in Other Net Operating Assets
-986,522-962,1961,077,961485,432-228,084-191,998
Upgrade
Operating Cash Flow
436,017747,2782,129,0221,679,6221,072,379979,415
Upgrade
Operating Cash Flow Growth
-62.66%-64.90%26.76%56.63%9.49%26.22%
Upgrade
Capital Expenditures
-429,319-348,680-475,048-268,143-318,410-370,195
Upgrade
Sale of Property, Plant & Equipment
12,23714,41816,20627,1086,77017,638
Upgrade
Cash Acquisitions
-60,047---2,230-3,047
Upgrade
Divestitures
-6,746-18,544740---
Upgrade
Sale (Purchase) of Intangibles
-305,057-259,985-157,440-181,083-232,727-231,063
Upgrade
Investment in Securities
-202,959-254,476-62,51846,062-254,744-31,410
Upgrade
Other Investing Activities
-105,356-----1,404
Upgrade
Investing Cash Flow
-1,097,247-867,267-678,060-376,056-796,881-619,481
Upgrade
Short-Term Debt Issued
-10,020,7369,127,3337,487,7249,115,3479,037,608
Upgrade
Long-Term Debt Issued
-3,654,964971,0672,002,8231,948,8352,021,173
Upgrade
Total Debt Issued
12,234,50013,675,70010,098,4009,490,54711,064,18211,058,781
Upgrade
Short-Term Debt Repaid
--10,045,118-8,684,799-7,960,144-9,294,859-9,039,601
Upgrade
Long-Term Debt Repaid
--2,136,596-2,460,487-1,841,726-1,866,057-1,755,163
Upgrade
Total Debt Repaid
-10,458,744-12,181,714-11,145,286-9,801,870-11,160,916-10,794,764
Upgrade
Net Debt Issued (Repaid)
1,775,7561,493,986-1,046,886-311,323-96,734264,017
Upgrade
Issuance of Common Stock
----154-
Upgrade
Repurchase of Common Stock
-329,788-250,009-156,622-62,180--96,113
Upgrade
Common Dividends Paid
-141,950-241,865-213,475-188,402-145,090-196,795
Upgrade
Other Financing Activities
-122,400-83,466-51,376-53,813-42,310-58,520
Upgrade
Financing Cash Flow
993,200918,646-1,468,359-615,718-283,980-87,411
Upgrade
Foreign Exchange Rate Adjustments
-150,194352,894145,480229,06394,149-94,291
Upgrade
Net Cash Flow
181,7761,151,551128,083916,91185,667178,232
Upgrade
Free Cash Flow
6,698398,5981,653,9741,411,479753,969609,220
Upgrade
Free Cash Flow Growth
-99.16%-75.90%17.18%87.21%23.76%71.50%
Upgrade
Free Cash Flow Margin
0.03%1.95%9.78%9.70%5.72%4.08%
Upgrade
Free Cash Flow Per Share
1.3981.32325.01273.55145.56115.91
Upgrade
Cash Interest Paid
385,892283,447159,02097,884113,100162,263
Upgrade
Cash Income Tax Paid
626,698540,663401,342203,130206,272230,522
Upgrade
Levered Free Cash Flow
1,064,3261,581,2301,762,24045,988427,343375,493
Upgrade
Unlevered Free Cash Flow
1,104,7841,618,5001,784,81056,530436,016390,923
Upgrade
Change in Net Working Capital
626,318216,510-332,155649,98649,845103,859
Upgrade
Source: S&P Capital IQ. Standard template. Financial Sources.