Unicharm Corporation (TYO:8113)
Japan
· Delayed Price · Currency is JPY 917.10
-35.50 (-3.73%)
Mar 9, 2026, 3:30 PM JST
Unicharm 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 | 65,212 | 134,537 | 132,308 | 115,708 | 121,977 | Upgrade
|
| Depreciation & Amortization | 47,808 | 46,538 | 43,253 | 41,486 | 37,926 | Upgrade
|
| Loss (Gain) From Sale of Assets | 1,094 | 1,697 | 4,246 | 4,965 | 4,739 | Upgrade
|
| Asset Writedown & Restructuring Costs | 6,015 | - | - | - | - | Upgrade
|
| Other Operating Activities | 8,361 | -47,502 | -40,194 | -37,076 | -36,136 | Upgrade
|
| Change in Accounts Receivable | 13,566 | -9,381 | 8,268 | -22,910 | -4,718 | Upgrade
|
| Change in Inventory | -1,915 | -12,127 | 20,694 | -22,474 | -23,153 | Upgrade
|
| Change in Accounts Payable | -8,671 | 15,718 | -12,330 | -1,265 | 14,182 | Upgrade
|
| Change in Other Net Operating Assets | - | 7,619 | 6,170 | 13,782 | -9,564 | Upgrade
|
| Operating Cash Flow | 131,470 | 137,099 | 162,415 | 92,216 | 105,253 | Upgrade
|
| Operating Cash Flow Growth | -4.11% | -15.59% | 76.13% | -12.39% | -29.95% | Upgrade
|
| Capital Expenditures | -28,627 | -39,326 | -38,412 | -32,950 | -34,671 | Upgrade
|
| Sale of Property, Plant & Equipment | 484 | 76 | 802 | 38 | 769 | Upgrade
|
| Cash Acquisitions | -1,610 | - | -11,117 | - | -318 | Upgrade
|
| Divestitures | 483 | - | - | - | 213 | Upgrade
|
| Investment in Securities | -30,418 | -5,991 | -19,315 | 28,610 | -45,835 | Upgrade
|
| Other Investing Activities | 1,014 | -28,550 | 554 | 32 | 5 | Upgrade
|
| Investing Cash Flow | -58,712 | -73,838 | -67,527 | -7,145 | -79,837 | Upgrade
|
| Short-Term Debt Issued | - | - | - | 4,481 | 7,115 | Upgrade
|
| Long-Term Debt Issued | 1,813 | 2,901 | - | 4,032 | - | Upgrade
|
| Total Debt Issued | 1,813 | 2,901 | - | 8,513 | 7,115 | Upgrade
|
| Short-Term Debt Repaid | -2,436 | -5,577 | -428 | - | - | Upgrade
|
| Long-Term Debt Repaid | -21,427 | -1,213 | - | -20,507 | -3,000 | Upgrade
|
| Total Debt Repaid | -23,863 | -6,790 | -428 | -20,507 | -3,000 | Upgrade
|
| Net Debt Issued (Repaid) | -22,050 | -3,889 | -428 | -11,994 | 4,115 | Upgrade
|
| Issuance of Common Stock | - | - | - | 1,909 | 1,900 | Upgrade
|
| Repurchase of Common Stock | -22,002 | -19,001 | -17,004 | -17,001 | -16,001 | Upgrade
|
| Common Dividends Paid | -28,646 | -24,704 | -23,095 | -22,053 | -20,301 | Upgrade
|
| Other Financing Activities | -11,167 | -19,200 | -26,480 | -12,513 | -14,893 | Upgrade
|
| Financing Cash Flow | -83,865 | -66,794 | -67,007 | -61,652 | -45,180 | Upgrade
|
| Foreign Exchange Rate Adjustments | 3,145 | 10,816 | 8,736 | 6,186 | 7,789 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | 1 | - | 1 | - | Upgrade
|
| Net Cash Flow | -7,962 | 7,284 | 36,617 | 29,606 | -11,975 | Upgrade
|
| Free Cash Flow | 102,843 | 97,773 | 124,003 | 59,266 | 70,582 | Upgrade
|
| Free Cash Flow Growth | 5.18% | -21.15% | 109.23% | -16.03% | -38.49% | Upgrade
|
| Free Cash Flow Margin | 10.88% | 9.89% | 13.17% | 6.60% | 9.02% | Upgrade
|
| Free Cash Flow Per Share | 58.83 | 55.44 | 69.85 | 33.19 | 39.36 | Upgrade
|
| Cash Interest Paid | 2,416 | 2,673 | 3,172 | 2,327 | 1,332 | Upgrade
|
| Cash Income Tax Paid | 41,032 | 47,393 | 40,139 | 37,403 | 36,774 | Upgrade
|
| Levered Free Cash Flow | 86,067 | 90,739 | 97,763 | 60,691 | 26,827 | Upgrade
|
| Unlevered Free Cash Flow | 88,522 | 92,529 | 99,760 | 62,230 | 27,625 | Upgrade
|
| Change in Working Capital | 2,980 | 1,829 | 22,802 | -32,867 | -23,253 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.