Kawasaki Kisen Kaisha, Ltd.
TSE:9107.T
2119 (JPY) • At close November 1, 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 | 2000 | 1999 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||
Net Income
| 104,776 | 692,877 | 659,093 | 113,854 | 11,315 | -99,422 | 17,188 | -131,226 | -31,278 | 48,632 | 27,244 | 32,867 | -49,138 | 50,209 | -96,355 | 45,772 | 83,012 | 51,514 | 62,424 | 59,853 | 33,196 | 10,373 | 4,768 | 1,948 | 6,843 |
Depreciation & Amortization
| 45,360 | 42,396 | 42,821 | 43,869 | 44,253 | 40,789 | 43,410 | 47,421 | 48,302 | 53,526 | 52,243 | 59,667 | 50,044 | 44,722 | 45,281 | 39,427 | 36,362 | 32,294 | 28,623 | 24,634 | 25,558 | 29,511 | 33,274 | 33,550 | 31,085 |
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 | 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 | 0 | 0 |
Change In Working Capital
| -3,034 | -17,289 | -30,368 | 6,452 | -7,089 | -1,744 | -41,744 | -6,565 | 14,530 | 30,900 | 20,320 | -10,280 | -3,870 | -8,820 | -5,632 | 39,855 | -7,202 | -4,153 | -7,567 | -13,243 | -2,648 | -13,160 | 4,792 | -6,541 | 4,587 |
Accounts Receivables
| -19,275 | -1,651 | -28,855 | -2,109 | 1,840 | 26,639 | -5,713 | -5,378 | 12,933 | 2,296 | -4,462 | -4,291 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| -3,850 | -1,642 | -14,024 | 3,039 | 383 | 5,501 | -2,873 | -7,550 | 12,976 | 14,185 | -5,741 | -3,687 | -3,935 | -8,424 | -6,472 | 13,415 | -12,381 | -1,726 | -7,669 | -2,903 | 1,321 | -3,456 | 14 | -658 | -2,534 |
Accounts Payables
| 11,826 | -1,969 | 2,524 | 8,039 | -9,148 | -32,445 | 671 | 11,294 | -19,167 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 8,265 | -12,027 | 9,987 | -2,517 | -164 | -1,439 | -38,871 | 985 | 1,554 | 16,715 | 26,061 | -6,593 | 65 | -396 | 840 | 26,440 | 5,179 | -2,427 | 102 | -10,340 | -3,969 | -9,704 | 4,778 | -5,883 | 7,121 |
Other Non Cash Items
| 158,012 | -261,935 | -445,086 | -130,778 | -70,276 | 53,569 | -17,687 | 46,451 | 8,081 | -31,233 | -11,579 | -22,498 | 56 | -1,210 | 32,766 | -47,440 | 29,066 | -13,172 | -11,142 | 18,199 | 22,445 | 6,212 | -9,774 | 15,737 | 2,100 |
Operating Cash Flow
| 203,095 | 456,049 | 226,460 | 33,397 | -21,797 | -6,808 | 1,167 | -43,919 | 39,635 | 101,825 | 88,228 | 59,756 | -2,908 | 84,901 | -23,940 | 77,614 | 141,238 | 66,483 | 72,338 | 89,443 | 78,551 | 32,936 | 33,060 | 44,694 | 44,615 |
Investing Activities: | |||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -84,862 | -68,508 | -41,961 | -42,123 | -72,148 | -97,292 | -99,700 | -67,186 | -113,220 | -88,741 | -93,089 | -133,322 | -238,129 | -147,381 | -179,844 | -165,996 | -159,642 | -120,167 | -100,987 | -75,776 | -59,025 | -71,465 | -50,548 | -40,395 | -39,937 |
Acquisitions Net
| 20,141 | 4,882 | 2,810 | 25,784 | -143 | 98,367 | 3,694 | 45,914 | 88,522 | 13,735 | 88,604 | 100,239 | -12,414 | 0 | 0 | 0 | -12,090 | 34,540 | 15,100 | 45,447 | 25,423 | 56,279 | -146 | 32,472 | 79 |
Purchases Of Investments
| -13,321 | -25,900 | -10,837 | -5,436 | -6,284 | -86,279 | -159,088 | -130,248 | -107,939 | -52,574 | -13,529 | -3,797 | 0 | 0 | -5,853 | -29,199 | -11,146 | -27,836 | -8,130 | -3,125 | -13,426 | -8,395 | -36,600 | -11,890 | -18,298 |
Sales Maturities Of Investments
| 5,083 | 5,694 | 6,366 | 6,831 | 10,787 | 47,884 | 130,957 | 126,695 | 105,957 | 48,155 | 11,053 | 6,972 | 0 | 0 | 0 | 0 | 14,122 | 10,584 | 8,823 | 1,451 | 13,332 | 3,835 | 35,636 | 14,016 | 5,024 |
Other Investing Activites
| 6,047 | 37,087 | 37,774 | 31,931 | 47,502 | 1,827 | 101,324 | -56 | -2,889 | 68,248 | 1,848 | 2,696 | 167,310 | 93,265 | 121,960 | 46,891 | 23,215 | 26 | 1,852 | -2,399 | -18,079 | -3,986 | 33,174 | 915 | 15,548 |
Investing Cash Flow
| -66,911 | -46,745 | -5,848 | 16,987 | -20,286 | -35,493 | -22,813 | -24,881 | -29,569 | -11,177 | -5,113 | -27,212 | -83,233 | -54,116 | -63,737 | -148,304 | -145,541 | -102,853 | -83,342 | -34,402 | -51,775 | -23,732 | -18,484 | -4,882 | -37,584 |
Financing Activities: | |||||||||||||||||||||||||
Debt Repayment
| -67,440 | -109,294 | -190,309 | -3,000 | -1,809 | -50,378 | -378 | -378 | -378 | -45,378 | -25,874 | -378 | -81,275 | -66,870 | -48,390 | -37,650 | -53,382 | -56,852 | -41,435 | -48,200 | -61,589 | -5,512 | 0 | 0 | 0 |
Common Stock Issued
| 8,000 | 39,780 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20,852 | 268 | 438 | 39,949 | 866 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| -56,353 | -89,558 | -4 | 0 | 0 | 0 | -1,301 | 0 | 0 | 0 | 0 | 5,862 | 171,545 | 44,723 | 117,907 | 154,178 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -98,307 | -84,506 | 0 | 0 | 0 | 0 | 0 | -2,351 | -7,958 | -6,558 | -2,343 | -2 | -4,228 | -3,085 | -38 | -17,528 | -13,629 | -10,947 | -10,887 | -7,492 | -6,001 | -1,877 | -3,056 | -2,446 | 0 |
Other Financing Activities
| -1,625 | -57,212 | 74,312 | -31,845 | 18,540 | 69,668 | 23,918 | 29,165 | -6,499 | -67,317 | 1,583 | 30 | -4 | -2 | -18 | -23 | 59,551 | 121,176 | 69,480 | 8,263 | 45,987 | -3,267 | -13,064 | -44,422 | -11,494 |
Financing Cash Flow
| -223,727 | -300,790 | -116,001 | -34,845 | 16,731 | 19,290 | 22,239 | 26,436 | -14,835 | -119,253 | -26,634 | 26,364 | 86,306 | -24,796 | 109,410 | 99,843 | -7,460 | 53,377 | 17,158 | -47,429 | -21,603 | -10,656 | -16,120 | -46,868 | -11,494 |
Other Information: | |||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 10,186 | -6,001 | 9,705 | 2,527 | -873 | 2,980 | -758 | -37 | -5,928 | 14,714 | 7,019 | 7,386 | -2,810 | -4,560 | 545 | -7,505 | -866 | 1,891 | 2,402 | 129 | -1,225 | -553 | 1,040 | 1,254 | -1,403 |
Net Change In Cash
| -77,357 | 102,515 | 114,315 | 18,068 | -26,107 | -20,032 | 1,281 | -41,954 | -10,679 | -13,182 | 63,531 | 66,319 | -1,673 | 2,307 | 22,422 | 21,656 | -12,449 | 19,336 | 9,660 | 8,370 | 4,347 | -1,902 | 214 | -5,501 | -5,403 |
Cash At End Of Period
| 269,475 | 346,831 | 244,316 | 130,001 | 111,933 | 138,040 | 158,072 | 156,791 | 198,745 | 209,424 | 222,606 | 159,075 | 92,756 | 94,429 | 92,122 | 69,700 | 48,044 | 60,493 | 41,157 | 31,497 | 23,127 | 18,780 | 20,681 | 20,467 | 25,968 |