Tokyo Gas Co.,Ltd. (TYO:9531)
Japan
· Delayed Price · Currency is JPY 5,907.00
-123.00 (-2.04%)
At close: Dec 5, 2025
Tokyo Gas Cash Flow Statement
Financials in millions JPY. Fiscal year is April - March.
Millions JPY. Fiscal year is Apr - Mar.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2016 - 2020 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 | 2016 - 2020 |
| Net Income | 243,308 | 106,216 | 252,089 | 407,479 | 126,865 | 66,184 | Upgrade
|
| Depreciation & Amortization | 274,543 | 268,232 | 212,359 | 209,300 | 200,946 | 179,809 | Upgrade
|
| Loss (Gain) From Sale of Assets | -11,689 | - | 3,478 | 5,751 | 4,102 | 10,427 | Upgrade
|
| Loss (Gain) From Sale of Investments | 7,814 | 9,687 | -25,110 | -927 | -1,515 | -817 | Upgrade
|
| Loss (Gain) on Equity Investments | -1,879 | -5,530 | -3,061 | 4,450 | -3,725 | -1,482 | Upgrade
|
| Other Operating Activities | -21,796 | -30,345 | -162,116 | -29,714 | -9,795 | -28,625 | Upgrade
|
| Change in Accounts Receivable | 25,645 | 17,527 | 23,178 | -114,253 | -113,362 | 5,126 | Upgrade
|
| Change in Inventory | -3,193 | 1,660 | 51,740 | -78,491 | -22,491 | 18,643 | Upgrade
|
| Change in Accounts Payable | -15,204 | -22,455 | 52,547 | 19,868 | 10,132 | 7,008 | Upgrade
|
| Change in Other Net Operating Assets | -68,019 | 18,128 | -73,894 | 63,567 | -45,930 | -699 | Upgrade
|
| Operating Cash Flow | 429,530 | 363,120 | 331,210 | 487,030 | 145,227 | 255,574 | Upgrade
|
| Operating Cash Flow Growth | 32.42% | 9.63% | -31.99% | 235.36% | -43.18% | -16.56% | Upgrade
|
| Capital Expenditures | -170,244 | -185,918 | -180,715 | -150,647 | -167,197 | -172,652 | Upgrade
|
| Sale of Property, Plant & Equipment | 25,723 | 2,771 | - | 5,769 | 6,334 | 4,108 | Upgrade
|
| Cash Acquisitions | -2,147 | -2,147 | -219,947 | -1,303 | -15,074 | -25,573 | Upgrade
|
| Divestitures | 115,524 | 115,524 | 89,381 | 2,718 | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -118,138 | -120,151 | -33,429 | -34,294 | -29,777 | -35,725 | Upgrade
|
| Investment in Securities | -2,016 | -60,287 | -14,406 | -14,437 | -6,173 | -26,381 | Upgrade
|
| Other Investing Activities | -11,765 | -10,288 | -9,458 | -5,528 | -11,747 | -29,040 | Upgrade
|
| Investing Cash Flow | -166,093 | -263,526 | -362,014 | -203,522 | -224,656 | -295,911 | Upgrade
|
| Short-Term Debt Issued | - | - | 77,000 | 13,839 | 30,000 | - | Upgrade
|
| Long-Term Debt Issued | - | 21,607 | 168,512 | 117,157 | 238,634 | 141,035 | Upgrade
|
| Total Debt Issued | 163,177 | 21,607 | 245,512 | 130,996 | 268,634 | 141,035 | Upgrade
|
| Short-Term Debt Repaid | - | -67,000 | - | -30,000 | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -72,095 | -174,962 | -72,241 | -143,252 | -55,981 | Upgrade
|
| Total Debt Repaid | -211,210 | -139,095 | -174,962 | -102,241 | -143,252 | -55,981 | Upgrade
|
| Net Debt Issued (Repaid) | -48,033 | -117,488 | 70,550 | 28,755 | 125,382 | 85,054 | Upgrade
|
| Repurchase of Common Stock | -200,056 | -120,055 | -113,049 | -16,031 | -3,326 | - | Upgrade
|
| Common Dividends Paid | -30,187 | -28,531 | -27,515 | -29,474 | -26,424 | -26,449 | Upgrade
|
| Other Financing Activities | 11,098 | 10,095 | -3,200 | -5,653 | -5,142 | -6,596 | Upgrade
|
| Financing Cash Flow | -267,178 | -255,979 | -73,214 | -22,403 | 90,490 | 52,009 | Upgrade
|
| Foreign Exchange Rate Adjustments | 9,970 | 35,159 | 12,483 | 12,628 | 9,117 | -5,088 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | -8,218 | 1,663 | 1,992 | - | 1,709 | 8 | Upgrade
|
| Net Cash Flow | -1,989 | -119,563 | -89,543 | 273,733 | 21,887 | 6,592 | Upgrade
|
| Free Cash Flow | 259,286 | 177,202 | 150,495 | 336,383 | -21,970 | 82,922 | Upgrade
|
| Free Cash Flow Growth | 85.65% | 17.75% | -55.26% | - | - | -35.53% | Upgrade
|
| Free Cash Flow Margin | 9.38% | 6.72% | 5.65% | 10.23% | -1.02% | 4.70% | Upgrade
|
| Free Cash Flow Per Share | 707.12 | 459.08 | 364.76 | 774.74 | -49.97 | 188.03 | Upgrade
|
| Cash Interest Paid | 25,781 | 32,003 | 17,634 | 14,069 | 14,483 | 12,630 | Upgrade
|
| Cash Income Tax Paid | 26,134 | 39,633 | 172,026 | 40,437 | 16,123 | 32,482 | Upgrade
|
| Levered Free Cash Flow | 305,891 | 165,604 | -52,082 | 254,465 | -59,506 | 22,912 | Upgrade
|
| Unlevered Free Cash Flow | 322,026 | 185,108 | -40,202 | 263,926 | -50,465 | 30,806 | Upgrade
|
| Change in Working Capital | -60,771 | 14,860 | 53,571 | -109,309 | -171,651 | 30,078 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.