Coca-Cola Bottlers Japan Holdings Inc. (TYO:2579)
Japan
· Delayed Price · Currency is JPY 4,101.00
-17.00 (-0.41%)
Mar 10, 2026, 10:04 AM JST
TYO:2579 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 | -72,718 | 12,896 | 3,224 | -12,491 | -21,683 | Upgrade
|
| Depreciation & Amortization | 39,655 | 45,460 | 46,460 | 45,786 | 57,160 | Upgrade
|
| Loss (Gain) From Sale of Assets | 90,218 | -3,454 | -2,879 | -2,456 | -12,720 | Upgrade
|
| Loss (Gain) on Equity Investments | -105 | -16 | 7 | -46 | 162 | Upgrade
|
| Other Operating Activities | -3,645 | -7,007 | -1,581 | -536 | -7,085 | Upgrade
|
| Change in Accounts Receivable | 5,107 | 512 | -16,711 | 2,603 | -9,320 | Upgrade
|
| Change in Inventory | 2,268 | -2,238 | -600 | -3,450 | 597 | Upgrade
|
| Change in Accounts Payable | 1,636 | 2,460 | 10,840 | 1,379 | 9,426 | Upgrade
|
| Change in Other Net Operating Assets | -1,293 | 270 | 20,342 | 11,928 | 6,604 | Upgrade
|
| Operating Cash Flow | 61,123 | 48,883 | 59,102 | 42,717 | 35,982 | Upgrade
|
| Operating Cash Flow Growth | 25.04% | -17.29% | 38.36% | 18.72% | -17.69% | Upgrade
|
| Capital Expenditures | -29,792 | -28,158 | -31,624 | -32,674 | -39,263 | Upgrade
|
| Sale of Property, Plant & Equipment | 2,702 | 9,665 | 11,806 | 7,127 | 4,377 | Upgrade
|
| Divestitures | -2,757 | - | - | - | 34,490 | Upgrade
|
| Other Investing Activities | 4,103 | 2,365 | 5,531 | 2,457 | 8,267 | Upgrade
|
| Investing Cash Flow | -25,744 | -16,128 | -14,287 | -23,090 | 15,271 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | -38 | -50,000 | Upgrade
|
| Long-Term Debt Repaid | -1,000 | -41,000 | -1,000 | -31,065 | -1,072 | Upgrade
|
| Total Debt Repaid | -1,000 | -41,000 | -1,000 | -31,103 | -51,072 | Upgrade
|
| Net Debt Issued (Repaid) | -1,000 | -41,000 | -1,000 | -31,103 | -51,072 | Upgrade
|
| Issuance of Common Stock | 246 | 289 | 162 | - | - | Upgrade
|
| Repurchase of Common Stock | -30,165 | -4,569 | -5 | -6 | -8 | Upgrade
|
| Common Dividends Paid | -9,763 | -8,975 | -8,967 | -8,967 | -8,967 | Upgrade
|
| Other Financing Activities | -6,825 | -3,687 | -5,419 | -5,974 | -7,087 | Upgrade
|
| Financing Cash Flow | -47,507 | -57,942 | -15,229 | -46,050 | -67,134 | Upgrade
|
| Foreign Exchange Rate Adjustments | -15 | - | - | - | - | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | - | - | 1 | - | Upgrade
|
| Net Cash Flow | -12,143 | -25,187 | 29,586 | -26,422 | -15,881 | Upgrade
|
| Free Cash Flow | 31,331 | 20,725 | 27,478 | 10,043 | -3,281 | Upgrade
|
| Free Cash Flow Growth | 51.18% | -24.58% | 173.60% | - | - | Upgrade
|
| Free Cash Flow Margin | 3.50% | 2.32% | 3.16% | 1.24% | -0.42% | Upgrade
|
| Free Cash Flow Per Share | 183.01 | 114.77 | 152.14 | 56.00 | -18.29 | Upgrade
|
| Cash Interest Paid | 600 | 704 | 577 | 654 | 844 | Upgrade
|
| Cash Income Tax Paid | 3,701 | 7,068 | 1,663 | 633 | 7,169 | Upgrade
|
| Levered Free Cash Flow | -31,745 | 21,338 | 25,227 | 15,639 | 41,163 | Upgrade
|
| Unlevered Free Cash Flow | -31,259 | 21,819 | 25,639 | 16,107 | 41,743 | Upgrade
|
| Change in Working Capital | 7,718 | 1,004 | 13,871 | 12,460 | 7,307 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.