KDDI Corporation (TYO:9433)
Japan
· Delayed Price · Currency is JPY 2,579.50
+61.50 (2.44%)
Apr 28, 2026, 3:30 PM JST
KDDI Corporation Cash Flow Statement
Financials in millions JPY. Fiscal year is April - March.
Millions JPY. Fiscal year is Apr - Mar.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | 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 | 2020 - 2016 |
| Net Income | 681,953 | 1,073,418 | 943,172 | 1,047,475 | 672,486 | 651,496 | Upgrade
|
| Depreciation & Amortization | 686,640 | 683,782 | 685,899 | 703,279 | 728,101 | 727,745 | Upgrade
|
| Loss (Gain) From Sale of Assets | 58 | 8,998 | 50,212 | 20,718 | -1,393 | -2,252 | Upgrade
|
| Asset Writedown & Restructuring Costs | -89,805 | - | - | - | 2,689 | 7,395 | Upgrade
|
| Loss (Gain) on Equity Investments | -35,807 | -27,501 | -9,945 | -4,569 | -5,791 | -4,884 | Upgrade
|
| Other Operating Activities | 133,229 | -296,075 | -268,500 | -285,597 | 28,664 | 58,058 | Upgrade
|
| Change in Accounts Receivable | -207,069 | -179,471 | -224,064 | -96,023 | -51,616 | -51,014 | Upgrade
|
| Change in Inventory | -2,153 | -36,441 | 7,635 | -24,421 | -4,577 | 5,495 | Upgrade
|
| Change in Accounts Payable | 39,676 | 55,496 | 68,314 | 955 | 16,403 | 75,449 | Upgrade
|
| Change in Other Net Operating Assets | 241,124 | -33,164 | 453,775 | -282,948 | 83,682 | 214,678 | Upgrade
|
| Operating Cash Flow | 1,447,846 | 1,249,042 | 1,706,498 | 1,078,869 | 1,468,648 | 1,682,166 | Upgrade
|
| Operating Cash Flow Growth | 6.44% | -26.81% | 58.17% | -26.54% | -12.69% | 27.11% | Upgrade
|
| Capital Expenditures | -390,794 | -400,947 | -523,940 | -394,652 | -425,800 | -414,722 | Upgrade
|
| Sale of Property, Plant & Equipment | 587 | 548 | 413 | 3,754 | 2,118 | 4,468 | Upgrade
|
| Cash Acquisitions | -20,820 | -522,245 | 18,943 | -9,847 | - | -428 | Upgrade
|
| Divestitures | 94,426 | 92,655 | 3,481 | - | 1,595 | 3,650 | Upgrade
|
| Sale (Purchase) of Intangibles | -284,485 | -281,984 | -225,590 | -239,473 | -249,767 | -209,914 | Upgrade
|
| Investment in Securities | -333,497 | - | - | - | -77,724 | -40,906 | Upgrade
|
| Other Investing Activities | -20,463 | -68,130 | -105,740 | -92,262 | -12,015 | -1,073 | Upgrade
|
| Investing Cash Flow | -955,046 | -1,180,103 | -832,433 | -732,480 | -761,593 | -658,925 | Upgrade
|
| Short-Term Debt Issued | - | 183,031 | 123,626 | 49,983 | 17 | 19,517 | Upgrade
|
| Long-Term Debt Issued | - | 982,500 | 416,000 | 200,000 | - | 77,500 | Upgrade
|
| Total Debt Issued | 823,024 | 1,165,531 | 539,626 | 249,983 | 17 | 97,017 | Upgrade
|
| Long-Term Debt Repaid | - | -213,698 | -219,020 | -200,500 | -204,223 | -286,527 | Upgrade
|
| Total Debt Repaid | -501,936 | -213,698 | -219,020 | -200,500 | -204,223 | -286,527 | Upgrade
|
| Net Debt Issued (Repaid) | 321,088 | 951,833 | 320,606 | 49,483 | -204,206 | -189,510 | Upgrade
|
| Issuance of Common Stock | - | - | - | - | - | 52,214 | Upgrade
|
| Repurchase of Common Stock | -460,369 | -400,001 | -300,000 | -250,152 | -213,763 | -136,087 | Upgrade
|
| Common Dividends Paid | -301,493 | -286,885 | -297,575 | -287,117 | -271,362 | -275,993 | Upgrade
|
| Other Financing Activities | -181,677 | -298,502 | -199,508 | -182,051 | -37,926 | -36,195 | Upgrade
|
| Financing Cash Flow | -622,451 | -33,555 | -476,477 | -669,837 | -727,257 | -585,571 | Upgrade
|
| Foreign Exchange Rate Adjustments | -4,429 | -1,415 | 9,367 | 7,087 | 7,012 | 2,930 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | 3 | - | - | - | 1 | - | Upgrade
|
| Net Cash Flow | -134,077 | 33,969 | 406,955 | -316,361 | -13,189 | 440,600 | Upgrade
|
| Free Cash Flow | 1,057,052 | 848,095 | 1,182,558 | 684,217 | 1,042,848 | 1,267,444 | Upgrade
|
| Free Cash Flow Growth | 9.40% | -28.28% | 72.83% | -34.39% | -17.72% | 36.22% | Upgrade
|
| Free Cash Flow Margin | 17.62% | 14.53% | 20.75% | 12.15% | 19.15% | 23.86% | Upgrade
|
| Free Cash Flow Per Share | 271.30 | 209.38 | 279.18 | 156.61 | 232.40 | 276.17 | Upgrade
|
| Cash Interest Paid | 24,324 | 14,985 | 8,526 | 6,768 | 6,499 | 7,300 | Upgrade
|
| Cash Income Tax Paid | 328,726 | 305,585 | 272,617 | 289,525 | 367,127 | 331,382 | Upgrade
|
| Levered Free Cash Flow | 1,460,071 | 934,928 | 1,493,450 | 1,135,059 | 857,777 | 1,146,018 | Upgrade
|
| Unlevered Free Cash Flow | 1,483,850 | 946,007 | 1,498,959 | 1,139,523 | 861,953 | 1,150,349 | Upgrade
|
| Change in Working Capital | 71,578 | -193,580 | 305,660 | -402,437 | 43,892 | 244,608 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.