MS&AD Insurance Group Holdings, Inc.
TSE:8725.T
3632 (JPY) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) JPY.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||
Net Income
| 369,267 | 235,456 | 370,027 | 201,727 | 12,505 | 279,842 | 244,307 | 282,605 | 257,094 | 219,822 | 148,840 | 123,915 | -110,948 | -10,656 | 50,238 | 10,425 | 40,027 | 113,916 | 124,123 | 41,814 | 116,117 | 38,312 | 25,981 |
Depreciation & Amortization
| 121,019 | 106,993 | 97,111 | 84,060 | 78,350 | 74,116 | 75,755 | 73,577 | 50,027 | 62,071 | 52,320 | 43,708 | 41,980 | 42,142 | 27,162 | 26,283 | 21,833 | 0 | 17,012 | 0 | 0 | 0 | 0 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| 736,492 | 91,882 | 315,436 | 462,888 | 127,958 | 652,300 | 671,419 | 978,269 | 829,494 | 784,240 | 639,630 | 541,147 | -63,315 | -37,026 | -104,143 | -47,700 | -31,915 | 0 | 276,047 | 0 | 0 | 0 | 0 |
Accounts Receivables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accounts Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 682,828 | 91,882 | 315,436 | 462,888 | 127,958 | 542,716 | 565,517 | 893,574 | 902,293 | 348,422 | 291,061 | 550,136 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non Cash Items
| -435,274 | -240,178 | -545,866 | -1,072,587 | 449,083 | -229,534 | -168,841 | -247,503 | 154,402 | -437,949 | -350,840 | -590,019 | -72,989 | -53,799 | -7,187 | 49,604 | 159,743 | 211,340 | -43,564 | 195,072 | 164,618 | 205,141 | 161,461 |
Operating Cash Flow
| 549,466 | 194,153 | 236,708 | -323,912 | 667,896 | 776,724 | 822,640 | 1,086,948 | 1,291,017 | 628,184 | 489,950 | 118,751 | -205,272 | -59,339 | -33,930 | 38,612 | 189,688 | 325,256 | 373,618 | 236,886 | 280,735 | 243,453 | 187,442 |
Investing Activities: | |||||||||||||||||||||||
Investments In Property Plant And Equipment
| -84,940 | -81,632 | -81,150 | -91,103 | -110,540 | -107,983 | -67,936 | -47,766 | -40,848 | -38,511 | -54,568 | -73,775 | -69,719 | -39,332 | -25,687 | -17,572 | 0 | -18,606 | -13,904 | -31,255 | 2,119 | -8,155 | -16,259 |
Acquisitions Net
| 18,901 | -45,002 | -10,101 | -61,989 | -16,042 | -78,132 | -85,341 | -19,341 | -581,743 | -17,271 | 44,345 | 37,725 | 91,398 | 68,461 | 15,229 | 35,905 | 0 | -7,337 | 13,904 | 327 | 2,798 | -1,781 | 16,259 |
Purchases Of Investments
| -3,930,530 | -3,523,042 | -3,688,774 | -4,423,413 | -4,537,656 | -3,929,183 | -3,595,276 | -3,136,168 | -2,557,765 | -2,959,364 | -2,774,410 | -2,066,266 | -1,806,559 | -1,553,406 | -694,015 | -890,529 | -843,847 | -936,330 | -1,162,255 | -1,076,734 | -1,540,441 | -724,151 | -736,015 |
Sales Maturities Of Investments
| 4,011,356 | 4,184,931 | 3,915,082 | 4,759,491 | 4,434,208 | 3,717,595 | 2,845,276 | 2,577,663 | 2,340,374 | 2,465,036 | 2,400,883 | 1,965,245 | 1,960,343 | 1,570,686 | 777,651 | 953,708 | 0 | 784,279 | 926,378 | 218,728 | 1,398,359 | 664,384 | 606,516 |
Other Investing Activites
| -193,153 | -54,302 | -207,033 | -139,061 | -100,333 | 145,286 | -59,828 | 10,713 | -377,998 | 139,439 | -165,386 | -28,177 | -25,503 | 43,374 | -20,437 | 12,983 | 658,226 | -39,406 | -22,582 | 666,742 | -14,015 | 71,854 | 113,740 |
Investing Cash Flow
| -178,366 | 480,953 | -71,976 | 43,925 | -330,363 | -252,417 | -963,105 | -614,899 | -1,217,980 | -410,671 | -549,136 | -165,248 | 149,960 | 89,783 | 52,741 | 94,495 | -185,621 | -217,400 | -258,459 | -222,192 | -151,180 | 2,151 | -15,759 |
Financing Activities: | |||||||||||||||||||||||
Debt Repayment
| -100,000 | -170,381 | -176,191 | -100,000 | -167,648 | -45,386 | -58,342 | -175,279 | -310,000 | 0 | -65,000 | -30,000 | -2,500 | 0 | -70,000 | -47,000 | -30,000 | -2,532 | -3,143 | -1,623 | -70 | -64,148 | -20,304 |
Common Stock Issued
| 0 | -2,284 | 145,976 | 97,492 | 297,575 | 125,064 | 183,243 | 180,514 | 584,453 | 0 | 48,895 | 99,175 | 103,813 | 0 | -910 | 80,681 | 0 | -300 | 300 | 99,858 | 0 | 1,369 | 0 |
Common Stock Repurchased
| -30,375 | -55,745 | -40,847 | -35,036 | -52,019 | -30,029 | -70 | -39,985 | -30,089 | -20,077 | -5,082 | -24 | -19 | -10,112 | -10,048 | -4,724 | 0 | -13,840 | -12,831 | -22,098 | -26,499 | -4,369 | -11,598 |
Dividends Paid
| -117,133 | -106,753 | -90,264 | -84,928 | -83,861 | -79,286 | -79,887 | -63,151 | -43,242 | -35,189 | -34,147 | -33,565 | -33,547 | -38,329 | -22,610 | -23,987 | -21,166 | -21,588 | -19,377 | -12,407 | -10,928 | -11,247 | -10,328 |
Other Financing Activities
| 20,344 | 20,661 | 219,871 | 201,750 | 71,274 | -3,700 | -2,615 | -2,297 | -2,047 | -3,675 | -1,989 | -1,996 | -2,305 | 68,334 | -752 | -786 | 50,837 | -94,171 | -65,406 | -76,603 | -102,619 | -169,754 | -159,057 |
Financing Cash Flow
| -227,164 | -314,502 | 58,545 | 79,278 | 65,321 | -33,337 | 42,329 | -100,198 | 199,075 | -58,941 | -57,323 | 33,590 | 65,442 | 19,893 | -104,320 | 4,184 | -329 | -132,431 | -100,457 | -12,873 | -140,116 | -248,149 | -201,287 |
Other Information: | |||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 46,236 | 29,610 | 38,504 | -3,537 | -2,701 | -15,949 | 5,738 | -11,451 | -20,508 | 20,201 | 23,776 | 17,643 | 10,052 | -15,511 | 8,553 | -45,943 | -5,307 | 9,351 | 4,235 | 2,597 | 1,252 | 883 | 1,103 |
Net Change In Cash
| 393,279 | 390,215 | 261,782 | -204,246 | 400,154 | 475,020 | -92,397 | 359,496 | 250,952 | 180,371 | -91,137 | 4,511 | 24,443 | 310,109 | -78,272 | 91,349 | -1,269 | -15,224 | 18,937 | 4,418 | -9,309 | -1,662 | -28,501 |
Cash At End Of Period
| 4,948,386 | 2,646,431 | 2,256,216 | 1,994,434 | 2,198,680 | 1,798,526 | 1,323,506 | 1,415,903 | 1,056,407 | 805,455 | 625,084 | 716,221 | 711,710 | 687,267 | 377,158 | 455,430 | 364,081 | 369,941 | 385,165 | 366,228 | 361,810 | 371,119 | 372,781 |