NTT DATA Group Corporation (TYO:9613)
Japan
· Delayed Price · Currency is JPY 3,981.00
+1.00 (0.03%)
May 13, 2025, 3:30 PM JST
NTT DATA Group Cash Flow Statement
Financials in millions JPY. Fiscal year is April - March.
Millions JPY. Fiscal year is Apr - Mar.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2016 - 2020 |
|---|---|---|---|---|---|---|
Period Ending | 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 | 142,454 | 145,541 | 166,871 | 150,102 | 81,701 | Upgrade
|
| Depreciation & Amortization | 364,161 | 341,541 | 273,052 | 219,939 | 214,324 | Upgrade
|
| Loss (Gain) on Equity Investments | -1,395 | -304 | -405 | 205 | 6,299 | Upgrade
|
| Other Operating Activities | -9,051 | -76,583 | -108,133 | -82,853 | -35,174 | Upgrade
|
| Change in Accounts Receivable | -189,210 | -16,427 | -106,234 | -42,933 | -22,477 | Upgrade
|
| Change in Inventory | -3,905 | 30,105 | 985 | -10,780 | -855 | Upgrade
|
| Change in Accounts Payable | 104,086 | -22,651 | 45,279 | 27,833 | 50,358 | Upgrade
|
| Change in Unearned Revenue | -7,930 | - | - | - | - | Upgrade
|
| Change in Other Net Operating Assets | -2,062 | 97,567 | 79,153 | 48,891 | 58,316 | Upgrade
|
| Operating Cash Flow | 397,148 | 498,789 | 350,568 | 310,404 | 352,492 | Upgrade
|
| Operating Cash Flow Growth | -20.38% | 42.28% | 12.94% | -11.94% | 25.88% | Upgrade
|
| Capital Expenditures | -690,036 | -654,473 | -366,761 | -174,994 | -163,114 | Upgrade
|
| Cash Acquisitions | -77,472 | -36,809 | -7,968 | -59,132 | -18,296 | Upgrade
|
| Divestitures | 8,287 | 71,291 | 1,938 | 5,826 | - | Upgrade
|
| Investment in Securities | 78,752 | - | - | - | - | Upgrade
|
| Other Investing Activities | 10,726 | -4,517 | 50,510 | 31,813 | 7,517 | Upgrade
|
| Investing Cash Flow | -669,743 | -624,508 | -322,281 | -196,487 | -173,893 | Upgrade
|
| Short-Term Debt Issued | - | 444,669 | - | - | - | Upgrade
|
| Long-Term Debt Issued | 738,544 | 114,929 | 386,115 | 170 | 92,363 | Upgrade
|
| Total Debt Issued | 738,544 | 559,598 | 386,115 | 170 | 92,363 | Upgrade
|
| Short-Term Debt Repaid | -72,352 | - | -37,953 | -28,773 | -32,219 | Upgrade
|
| Long-Term Debt Repaid | -346,714 | -333,713 | -106,235 | -62,613 | -89,030 | Upgrade
|
| Total Debt Repaid | -419,066 | -333,713 | -144,188 | -91,386 | -121,249 | Upgrade
|
| Net Debt Issued (Repaid) | 319,478 | 225,885 | 241,927 | -91,216 | -28,886 | Upgrade
|
| Common Dividends Paid | -33,658 | - | - | - | - | Upgrade
|
| Dividends Paid | -33,658 | -32,254 | -22,872 | -25,944 | -25,241 | Upgrade
|
| Other Financing Activities | 3,589 | -84,465 | -83,396 | -49,353 | -47,491 | Upgrade
|
| Financing Cash Flow | 289,409 | 109,166 | 135,659 | -166,513 | -101,618 | Upgrade
|
| Foreign Exchange Rate Adjustments | -3,953 | 32,967 | 4,473 | 12,479 | 4,721 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | - | - | - | -1 | Upgrade
|
| Net Cash Flow | 12,861 | 16,414 | 168,419 | -40,117 | 81,701 | Upgrade
|
| Free Cash Flow | -292,888 | -155,684 | -16,193 | 135,410 | 189,378 | Upgrade
|
| Free Cash Flow Growth | - | - | - | -28.50% | 113.42% | Upgrade
|
| Free Cash Flow Margin | -6.31% | -3.56% | -0.46% | 5.31% | 8.17% | Upgrade
|
| Free Cash Flow Per Share | -208.90 | -111.04 | -11.55 | 96.55 | 135.03 | Upgrade
|
| Cash Interest Paid | 59,642 | 63,019 | 28,967 | 5,169 | 5,752 | Upgrade
|
| Cash Income Tax Paid | 116,711 | 93,388 | 108,676 | 83,387 | 34,911 | Upgrade
|
| Levered Free Cash Flow | -369,222 | -94,880 | -182,498 | 62,365 | 162,534 | Upgrade
|
| Unlevered Free Cash Flow | -303,073 | -44,846 | -164,063 | 65,920 | 166,523 | Upgrade
|
| Change in Net Working Capital | 180,226 | -74,618 | 231,128 | 111,894 | -28,935 | Upgrade
|
Updated Feb 6, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.