Japan Tobacco Inc. (JAPAF)
OTCMKTS
· Delayed Price · Currency is USD
35.80
+2.27 (6.77%)
Mar 9, 2026, 1:22 PM EST
Japan Tobacco Cash Flow Statement
Financials in millions JPY. Fiscal year is January - December.
Millions JPY. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | 2020 - 2016 |
| Net Income | 510,175 | 233,766 | 621,601 | 593,450 | 472,390 | Upgrade
|
| Depreciation & Amortization | 195,899 | 179,837 | 179,652 | 199,651 | 187,057 | Upgrade
|
| Loss (Gain) From Sale of Assets | 8,833 | 9,996 | -3,100 | 22,648 | 18,794 | Upgrade
|
| Asset Writedown & Restructuring Costs | 34,892 | - | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Investments | - | -1,722 | 104 | -849 | - | Upgrade
|
| Loss (Gain) on Equity Investments | -13,332 | -12,885 | -8,332 | -8,009 | -3,997 | Upgrade
|
| Other Operating Activities | 144,218 | -154,659 | -158,546 | -191,444 | -132,018 | Upgrade
|
| Change in Accounts Receivable | -33,364 | 45,770 | -30,169 | 26,574 | -29,891 | Upgrade
|
| Change in Inventory | -121,938 | -96,566 | -136,232 | -93,910 | 9,770 | Upgrade
|
| Change in Accounts Payable | 42,139 | -37,122 | 167,034 | -24,723 | 141,223 | Upgrade
|
| Change in Other Net Operating Assets | -248,504 | 463,596 | -64,998 | -39,589 | -64,419 | Upgrade
|
| Operating Cash Flow | 514,056 | 630,011 | 567,014 | 483,799 | 598,909 | Upgrade
|
| Operating Cash Flow Growth | -18.40% | 11.11% | 17.20% | -19.22% | 15.21% | Upgrade
|
| Capital Expenditures | -143,204 | -127,769 | -94,861 | -81,411 | -86,350 | Upgrade
|
| Cash Acquisitions | -68,271 | - | - | - | - | Upgrade
|
| Divestitures | 42,811 | 414 | 1,369 | 3,026 | 2,562 | Upgrade
|
| Sale (Purchase) of Intangibles | -19,182 | -22,598 | -26,353 | -17,997 | -16,568 | Upgrade
|
| Sale (Purchase) of Real Estate | 18,604 | - | - | - | - | Upgrade
|
| Investment in Securities | -97,331 | -32,458 | -28,647 | -17,954 | -3,878 | Upgrade
|
| Other Investing Activities | 1,587 | -257,355 | 22,363 | 12,514 | 6,735 | Upgrade
|
| Investing Cash Flow | -264,986 | -439,766 | -126,129 | -101,822 | -97,499 | Upgrade
|
| Short-Term Debt Issued | 20,365 | - | 143,042 | - | 22,887 | Upgrade
|
| Long-Term Debt Issued | 676,920 | 678,996 | 62,685 | 70,697 | 58,629 | Upgrade
|
| Total Debt Issued | 697,285 | 678,996 | 205,727 | 70,697 | 81,516 | Upgrade
|
| Short-Term Debt Repaid | - | -150,105 | - | -27,610 | - | Upgrade
|
| Long-Term Debt Repaid | -811,578 | -245,260 | -83,103 | -72,849 | -160,353 | Upgrade
|
| Total Debt Repaid | -811,578 | -395,365 | -83,103 | -100,459 | -160,353 | Upgrade
|
| Net Debt Issued (Repaid) | -114,293 | 283,631 | 122,624 | -29,762 | -78,837 | Upgrade
|
| Repurchase of Common Stock | -1,622 | -2 | -1 | -1 | -1 | Upgrade
|
| Common Dividends Paid | -356,853 | -349,645 | -367,331 | -266,175 | -251,935 | Upgrade
|
| Other Financing Activities | -2,703 | -28,890 | -25,792 | -10,238 | -22,365 | Upgrade
|
| Financing Cash Flow | -475,471 | -94,906 | -270,500 | -306,176 | -353,138 | Upgrade
|
| Foreign Exchange Rate Adjustments | -27,015 | -50,978 | 2,935 | 69,353 | 34,616 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | -16 | - | - | - | -1 | Upgrade
|
| Net Cash Flow | -253,432 | 44,361 | 173,320 | 145,154 | 182,887 | Upgrade
|
| Free Cash Flow | 370,852 | 502,242 | 472,153 | 402,388 | 512,559 | Upgrade
|
| Free Cash Flow Growth | -26.16% | 6.37% | 17.34% | -21.49% | 17.96% | Upgrade
|
| Free Cash Flow Margin | 10.70% | 15.95% | 16.62% | 15.14% | 22.05% | Upgrade
|
| Free Cash Flow Per Share | 208.86 | 282.83 | 265.92 | 226.65 | 288.74 | Upgrade
|
| Cash Interest Paid | 64,041 | 33,980 | 26,324 | 23,728 | 19,113 | Upgrade
|
| Cash Income Tax Paid | 207,993 | 160,953 | 159,088 | 193,731 | 141,829 | Upgrade
|
| Levered Free Cash Flow | 181,631 | 193,840 | 349,801 | 292,023 | 413,031 | Upgrade
|
| Unlevered Free Cash Flow | 303,627 | 220,393 | 367,609 | 308,911 | 427,437 | Upgrade
|
| Change in Working Capital | -361,667 | 375,678 | -64,365 | -131,648 | 56,683 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.