Asahi Group Holdings, Ltd. (TYO:2502)
Japan
· Delayed Price · Currency is JPY 1,560.00
+28.00 (1.83%)
Apr 28, 2026, 3:30 PM JST
Asahi Group Holdings Cash Flow Statement
Financials in millions JPY. Fiscal year is January - December.
Millions JPY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2019 - 2015 |
| Net Income | 230,473 | 266,990 | 241,871 | 205,992 | 199,826 | 125,399 | Upgrade
|
| Depreciation & Amortization | 157,191 | 157,935 | 147,992 | 140,419 | 134,815 | 123,277 | Upgrade
|
| Loss (Gain) From Sale of Assets | -9,396 | -8,567 | 5,747 | 8,950 | -17,641 | 6,980 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | -1,604 | - | - | - | 2,300 | Upgrade
|
| Loss (Gain) on Equity Investments | 55 | -548 | -875 | -667 | -687 | -285 | Upgrade
|
| Other Operating Activities | -100,970 | -70,295 | -72,115 | -86,405 | -48,903 | -53,494 | Upgrade
|
| Change in Accounts Receivable | 15,457 | 39,067 | -23,608 | -826 | -11,812 | 48,666 | Upgrade
|
| Change in Inventory | -15,344 | 1,550 | -24,447 | -27,957 | -14,566 | 3,306 | Upgrade
|
| Change in Accounts Payable | 3,530 | -6,201 | 35,882 | 21,675 | 18,704 | -19,911 | Upgrade
|
| Change in Other Net Operating Assets | 25,282 | 25,396 | 37,100 | 4,810 | 78,076 | 39,621 | Upgrade
|
| Operating Cash Flow | 329,948 | 403,723 | 347,547 | 265,991 | 337,812 | 275,859 | Upgrade
|
| Operating Cash Flow Growth | 4.71% | 16.16% | 30.66% | -21.26% | 22.46% | 8.83% | Upgrade
|
| Capital Expenditures | -116,796 | -108,325 | -89,580 | -83,049 | -80,803 | -80,775 | Upgrade
|
| Sale of Property, Plant & Equipment | 32,899 | 32,884 | 11,710 | 25,109 | 46,321 | 12,095 | Upgrade
|
| Cash Acquisitions | -45,571 | -21,448 | -3,551 | -2,661 | -14,762 | -1,165,974 | Upgrade
|
| Divestitures | - | 485 | - | 676 | 396 | 1,635 | Upgrade
|
| Sale (Purchase) of Intangibles | -30,996 | -27,932 | -20,248 | -15,928 | 6,908 | -9,968 | Upgrade
|
| Investment in Securities | 11,814 | 5,693 | 2,095 | 7,931 | 29,695 | 1,632 | Upgrade
|
| Other Investing Activities | -7,352 | -22 | -18,139 | -1,264 | -2,103 | -2,017 | Upgrade
|
| Investing Cash Flow | -156,002 | -118,665 | -117,713 | -69,186 | -14,348 | -1,243,372 | Upgrade
|
| Short-Term Debt Issued | - | - | - | - | - | 489,155 | Upgrade
|
| Long-Term Debt Issued | - | 235,002 | 200,000 | 60,000 | 473,048 | 607,600 | Upgrade
|
| Total Debt Issued | 257,191 | 235,002 | 200,000 | 60,000 | 473,048 | 1,096,755 | Upgrade
|
| Short-Term Debt Repaid | - | -19,960 | -200,705 | -8,527 | -440,775 | - | Upgrade
|
| Long-Term Debt Repaid | - | -377,309 | -143,062 | -191,460 | -272,016 | -225,076 | Upgrade
|
| Total Debt Repaid | -294,843 | -397,269 | -343,767 | -199,987 | -712,791 | -225,076 | Upgrade
|
| Net Debt Issued (Repaid) | -37,652 | -162,267 | -143,767 | -139,987 | -239,743 | 871,679 | Upgrade
|
| Issuance of Common Stock | - | - | - | - | 135 | 156,334 | Upgrade
|
| Repurchase of Common Stock | -30,008 | -30,023 | -25 | -263 | -26 | -309 | Upgrade
|
| Common Dividends Paid | -79,655 | -66,374 | -57,761 | -55,738 | -54,220 | -46,265 | Upgrade
|
| Other Financing Activities | -12,492 | -14,120 | -25,193 | -23,568 | -26,471 | -24,680 | Upgrade
|
| Financing Cash Flow | -159,807 | -272,784 | -226,746 | -219,556 | -320,325 | 956,759 | Upgrade
|
| Foreign Exchange Rate Adjustments | 24,608 | 11,743 | 20,004 | 7,447 | 1,144 | 10,725 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | -1 | -1 | -585 | - | - | - | Upgrade
|
| Net Cash Flow | 38,746 | 24,016 | 22,507 | -15,304 | 4,283 | -29 | Upgrade
|
| Free Cash Flow | 213,152 | 295,398 | 257,967 | 182,942 | 257,009 | 195,084 | Upgrade
|
| Free Cash Flow Growth | 0.92% | 14.51% | 41.01% | -28.82% | 31.74% | 8.89% | Upgrade
|
| Free Cash Flow Margin | 7.28% | 10.05% | 9.32% | 7.29% | 11.49% | 9.62% | Upgrade
|
| Free Cash Flow Per Share | 141.81 | 194.74 | 169.68 | 120.33 | 169.05 | 137.65 | Upgrade
|
| Cash Interest Paid | 18,471 | 15,691 | 12,646 | 10,839 | 11,224 | 10,049 | Upgrade
|
| Cash Income Tax Paid | 92,971 | 75,574 | 73,914 | 88,562 | 50,615 | 55,256 | Upgrade
|
| Levered Free Cash Flow | 157,175 | 238,114 | 207,471 | 201,781 | 259,064 | 220,745 | Upgrade
|
| Unlevered Free Cash Flow | 173,275 | 249,637 | 216,390 | 209,472 | 267,001 | 227,723 | Upgrade
|
| Change in Working Capital | 28,925 | 59,812 | 24,927 | -2,298 | 70,402 | 71,682 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.