Tokyo Electric Power Company Holdings Inc
TSE:9501
US |
Johnson & Johnson
NYSE:JNJ
|
Pharmaceuticals
|
|
US |
Berkshire Hathaway Inc
NYSE:BRK.A
|
Financial Services
|
|
US |
Bank of America Corp
NYSE:BAC
|
Banking
|
|
US |
Mastercard Inc
NYSE:MA
|
Technology
|
|
US |
Abbvie Inc
NYSE:ABBV
|
Biotechnology
|
|
US |
Pfizer Inc
NYSE:PFE
|
Pharmaceuticals
|
|
US |
Palantir Technologies Inc
NYSE:PLTR
|
Technology
|
|
US |
Nike Inc
NYSE:NKE
|
Textiles, Apparel & Luxury Goods
|
|
US |
Visa Inc
NYSE:V
|
Technology
|
|
CN |
Alibaba Group Holding Ltd
NYSE:BABA
|
Retail
|
|
US |
3M Co
NYSE:MMM
|
Industrial Conglomerates
|
|
US |
JPMorgan Chase & Co
NYSE:JPM
|
Banking
|
|
US |
Coca-Cola Co
NYSE:KO
|
Beverages
|
|
US |
Realty Income Corp
NYSE:O
|
Real Estate
|
|
US |
Verizon Communications Inc
NYSE:VZ
|
Telecommunication
|
|
US |
Walt Disney Co
NYSE:DIS
|
Media
|
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
This note will be permanently deleted.
Cash Flow Statement
Cash Flow Statement
Tokyo Electric Power Company Holdings Inc
Dec-2009 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Sep-2011 | Mar-2012 | Sep-2012 | Mar-2013 | Sep-2013 | Mar-2014 | Sep-2014 | Mar-2015 | Sep-2015 | Mar-2016 | Sep-2016 | Mar-2017 | Sep-2017 | Mar-2018 | Sep-2018 | Mar-2019 | Sep-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||
Net Income |
459 694
|
(109 403)
|
44 276
|
(36 725)
|
(1 020 751)
|
(1 522 545)
|
(753 761)
|
(427 152)
|
(653 022)
|
263 741
|
462 555
|
142 344
|
479 022
|
496 353
|
186 607
|
2 131
|
146 471
|
238 653
|
327 817
|
219 868
|
258 625
|
582 992
|
69 259
|
(224 655)
|
190 393
|
134 864
|
14 075
|
(225 966)
|
(111 911)
|
440 540
|
302 345
|
|
Depreciation & Amortization |
(2 994)
|
(12 239)
|
179 826
|
(19 851)
|
158 911
|
709 828
|
698 869
|
665 213
|
621 080
|
629 308
|
647 397
|
639 424
|
624 248
|
618 110
|
621 953
|
596 460
|
564 276
|
560 623
|
561 257
|
552 154
|
541 805
|
481 559
|
422 495
|
418 043
|
412 039
|
414 373
|
419 203
|
380 595
|
341 145
|
347 670
|
358 207
|
|
Other Non-Cash Items |
(33 498)
|
55 631
|
74 210
|
85 261
|
1 141 265
|
1 624 219
|
459 472
|
142 985
|
452 996
|
(255 652)
|
(339 656)
|
101 919
|
(207 143)
|
(120 215)
|
213 288
|
303 527
|
120 487
|
880
|
(18 332)
|
87 886
|
125 864
|
(239 329)
|
178 993
|
469 272
|
4 131
|
(16 695)
|
95 815
|
89 003
|
(50 266)
|
(100 127)
|
48 350
|
|
Cash Taxes Paid |
86 282
|
5 350
|
6 218
|
6 788
|
11 760
|
17 200
|
15 788
|
7 595
|
7 123
|
24 630
|
27 002
|
15 205
|
11 899
|
29 012
|
30 725
|
31 651
|
36 887
|
4 238
|
(3 160)
|
22 463
|
23 055
|
25 907
|
23 111
|
7 165
|
6 333
|
17 384
|
26 686
|
(31 446)
|
(4 840)
|
18 927
|
(18 651)
|
|
Cash Interest Paid |
(3 815)
|
(4 865)
|
26 723
|
(7 848)
|
26 339
|
127 545
|
128 658
|
127 538
|
122 381
|
118 226
|
114 750
|
110 352
|
101 971
|
95 869
|
90 109
|
67 841
|
62 641
|
72 182
|
64 822
|
60 177
|
62 378
|
53 639
|
42 934
|
43 239
|
42 157
|
42 566
|
43 942
|
45 920
|
46 967
|
51 639
|
56 337
|
|
Change in Working Capital |
89 043
|
(44 398)
|
(108 413)
|
(3 797)
|
(53 006)
|
(408 620)
|
(407 472)
|
(302 319)
|
(160 158)
|
(235 544)
|
(132 175)
|
(48 490)
|
(23 197)
|
373 812
|
41 613
|
(412 878)
|
(144 786)
|
(56 682)
|
(118 559)
|
(188 278)
|
(422 586)
|
(462 046)
|
(363 350)
|
(410 834)
|
(366 739)
|
(210 988)
|
(122 599)
|
(106 603)
|
(254 640)
|
(243 080)
|
(35 885)
|
|
Cash from Operating Activities |
512 245
N/A
|
(110 409)
N/A
|
189 899
N/A
|
24 888
-87%
|
226 419
+810%
|
402 882
+78%
|
(2 892)
N/A
|
78 727
N/A
|
260 896
+231%
|
401 853
+54%
|
638 121
+59%
|
835 197
+31%
|
872 930
+5%
|
1 368 060
+57%
|
1 063 461
-22%
|
489 240
-54%
|
686 448
+40%
|
743 474
+8%
|
752 183
+1%
|
671 630
-11%
|
503 708
-25%
|
363 176
-28%
|
307 397
-15%
|
251 826
-18%
|
239 824
-5%
|
321 554
+34%
|
406 494
+26%
|
137 029
-66%
|
(75 672)
N/A
|
445 003
N/A
|
673 017
+51%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||
Capital Expenditures |
42 063
|
1 102
|
(142 272)
|
(20 939)
|
(207 365)
|
(703 042)
|
(730 326)
|
(670 969)
|
(656 861)
|
(664 193)
|
(600 190)
|
(569 758)
|
(567 470)
|
(596 916)
|
(645 935)
|
(632 338)
|
(562 242)
|
(541 655)
|
(562 006)
|
(588 126)
|
(619 566)
|
(596 456)
|
(554 856)
|
(546 589)
|
(599 859)
|
(583 974)
|
(551 904)
|
(563 918)
|
(631 143)
|
(661 638)
|
(704 838)
|
|
Other Items |
11 047
|
(21 769)
|
(147 248)
|
(335 683)
|
(134 397)
|
117 391
|
395 223
|
357 922
|
20 163
|
202 254
|
306 974
|
(23 962)
|
43 535
|
135 720
|
25 035
|
45 876
|
83 771
|
55 194
|
41 413
|
48 083
|
48 729
|
43 666
|
46 603
|
37 643
|
22 644
|
11 277
|
(7 887)
|
193 696
|
242 301
|
43 813
|
6 048
|
|
Cash from Investing Activities |
53 110
N/A
|
(20 667)
N/A
|
(289 520)
-1 301%
|
(356 622)
-23%
|
(341 762)
+4%
|
(585 651)
-71%
|
(335 103)
+43%
|
(313 047)
+7%
|
(636 698)
-103%
|
(461 939)
+27%
|
(293 216)
+37%
|
(593 720)
-102%
|
(523 935)
+12%
|
(461 196)
+12%
|
(620 900)
-35%
|
(586 462)
+6%
|
(478 471)
+18%
|
(486 461)
-2%
|
(520 593)
-7%
|
(540 043)
-4%
|
(570 837)
-6%
|
(552 790)
+3%
|
(508 253)
+8%
|
(508 946)
0%
|
(577 215)
-13%
|
(572 697)
+1%
|
(559 791)
+2%
|
(370 222)
+34%
|
(388 842)
-5%
|
(617 825)
-59%
|
(698 790)
-13%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
446 893
|
446 893
|
0
|
0
|
997 449
|
997 449
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
(793 058)
|
311 577
|
331 677
|
256 525
|
1 815 828
|
1 041 717
|
(604 521)
|
(319 348)
|
(362 943)
|
(477 689)
|
(297 799)
|
(379 417)
|
(617 454)
|
(454 770)
|
(385 198)
|
(653 483)
|
(600 237)
|
(334 727)
|
16 853
|
74 871
|
(133 439)
|
263 825
|
17 968
|
39 477
|
(27 690)
|
290 320
|
549 490
|
84 212
|
314 547
|
576 941
|
543 604
|
|
Cash Paid for Dividends |
168
|
83
|
(4 042)
|
(39)
|
(494)
|
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
|
0
|
|
Other |
543
|
(5 197)
|
(5 814)
|
(6 131)
|
(6 864)
|
(8 029)
|
(10 213)
|
(8 039)
|
(1 923)
|
690
|
(3 933)
|
(5 056)
|
(8 569)
|
(9 425)
|
(9 102)
|
(7 357)
|
(3 718)
|
(3 742)
|
(4 315)
|
(4 057)
|
15 741
|
14 338
|
(4 377)
|
4 160
|
7 350
|
7 669
|
11 106
|
7 194
|
5 437
|
2 239
|
(2 105)
|
|
Cash from Financing Activities |
(792 347)
N/A
|
306 463
N/A
|
321 821
+5%
|
697 248
+117%
|
2 255 363
+223%
|
1 440 142
-36%
|
(614 734)
N/A
|
670 062
N/A
|
632 583
-6%
|
(476 999)
N/A
|
(301 732)
+37%
|
(384 473)
-27%
|
(626 023)
-63%
|
(464 195)
+26%
|
(394 300)
+15%
|
(660 840)
-68%
|
(603 955)
+9%
|
(338 469)
+44%
|
12 538
N/A
|
70 814
+465%
|
(117 698)
N/A
|
278 163
N/A
|
13 591
-95%
|
43 637
+221%
|
(20 340)
N/A
|
297 989
N/A
|
560 596
+88%
|
91 406
-84%
|
319 984
+250%
|
579 180
+81%
|
541 499
-7%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
2 132
|
(1 074)
|
(3 136)
|
(2 560)
|
(2 912)
|
(552)
|
371
|
(302)
|
3 906
|
8 315
|
6 309
|
839
|
5 458
|
6 651
|
(827)
|
(5 170)
|
(3 686)
|
134
|
12
|
(64)
|
(194)
|
(85)
|
45
|
(114)
|
(104)
|
300
|
218
|
1 121
|
62
|
1 801
|
2 045
|
|
Net Change in Cash |
(224 860)
N/A
|
174 313
N/A
|
219 064
+26%
|
362 954
+66%
|
2 137 108
+489%
|
1 256 821
-41%
|
(952 358)
N/A
|
435 440
N/A
|
260 687
-40%
|
(528 770)
N/A
|
49 482
N/A
|
(142 157)
N/A
|
(271 570)
-91%
|
449 320
N/A
|
47 434
-89%
|
(763 232)
N/A
|
(399 664)
+48%
|
(81 322)
+80%
|
244 140
N/A
|
202 337
-17%
|
(185 021)
N/A
|
88 464
N/A
|
(187 220)
N/A
|
(213 597)
-14%
|
(357 835)
-68%
|
47 146
N/A
|
407 517
+764%
|
(140 666)
N/A
|
(144 468)
-3%
|
408 159
N/A
|
517 771
+27%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||
Free Cash Flow |
554 308
N/A
|
(109 307)
N/A
|
47 627
N/A
|
3 949
-92%
|
19 054
+383%
|
(300 160)
N/A
|
(733 218)
-144%
|
(592 242)
+19%
|
(395 965)
+33%
|
(262 340)
+34%
|
37 931
N/A
|
265 439
+600%
|
305 460
+15%
|
771 144
+152%
|
417 526
-46%
|
(143 098)
N/A
|
124 206
N/A
|
201 819
+62%
|
190 177
-6%
|
83 504
-56%
|
(115 858)
N/A
|
(233 280)
-101%
|
(247 459)
-6%
|
(294 763)
-19%
|
(360 035)
-22%
|
(262 420)
+27%
|
(145 410)
+45%
|
(426 889)
-194%
|
(706 815)
-66%
|
(216 635)
+69%
|
(31 821)
+85%
|