Nihon Dengi Co Ltd
TSE:1723
Cash Flow Statement
Cash Flow Statement
Nihon Dengi Co Ltd
Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||
Net Income |
(451)
|
69
|
373
|
32
|
109
|
138
|
444
|
(35)
|
(228)
|
(242)
|
(422)
|
(263)
|
2 114
|
1 507
|
1 079
|
1 346
|
1 298
|
1 189
|
2 282
|
2 050
|
2 164
|
2 591
|
2 781
|
3 320
|
2 938
|
2 377
|
2 826
|
2 842
|
3 229
|
4 496
|
4 461
|
4 403
|
4 658
|
5 088
|
4 403
|
3 818
|
4 610
|
5 755
|
|
Depreciation & Amortization |
45
|
3
|
11
|
8
|
24
|
10
|
29
|
1
|
7
|
(11)
|
37
|
(36)
|
14
|
187
|
176
|
161
|
148
|
144
|
149
|
160
|
169
|
171
|
173
|
176
|
180
|
187
|
189
|
185
|
175
|
165
|
161
|
196
|
229
|
308
|
391
|
391
|
392
|
399
|
|
Other Non-Cash Items |
34
|
36
|
45
|
69
|
75
|
(132)
|
(134)
|
66
|
116
|
63
|
108
|
32
|
165
|
54
|
(15)
|
153
|
198
|
45
|
(7)
|
80
|
(93)
|
(151)
|
(149)
|
(212)
|
(27)
|
(4)
|
(202)
|
(143)
|
(30)
|
4
|
(30)
|
(59)
|
(72)
|
(344)
|
(362)
|
(109)
|
(106)
|
(84)
|
|
Cash Taxes Paid |
(81)
|
(353)
|
(335)
|
649
|
632
|
(75)
|
(76)
|
372
|
379
|
(470)
|
(469)
|
(475)
|
(475)
|
662
|
670
|
426
|
419
|
711
|
710
|
1 009
|
1 017
|
683
|
675
|
947
|
948
|
977
|
977
|
723
|
724
|
1 203
|
1 203
|
1 490
|
1 491
|
1 318
|
1 965
|
1 279
|
1 257
|
1 553
|
|
Change in Working Capital |
341
|
359
|
437
|
(737)
|
(449)
|
(198)
|
(40)
|
92
|
5
|
800
|
1 643
|
153
|
(2 466)
|
(442)
|
289
|
(522)
|
359
|
(40)
|
(2 207)
|
(1 408)
|
(652)
|
(813)
|
(12)
|
(1 204)
|
(1 445)
|
(1 286)
|
(1 821)
|
(956)
|
(384)
|
(276)
|
(428)
|
(1 484)
|
(648)
|
(1 662)
|
(3 075)
|
(1 012)
|
(1 379)
|
(2 857)
|
|
Cash from Operating Activities |
(31)
N/A
|
467
N/A
|
864
+85%
|
(628)
N/A
|
(241)
+62%
|
(182)
+24%
|
299
N/A
|
124
-58%
|
(101)
N/A
|
610
N/A
|
1 366
+124%
|
(114)
N/A
|
(174)
-52%
|
1 307
N/A
|
1 530
+17%
|
1 138
-26%
|
2 003
+76%
|
1 337
-33%
|
217
-84%
|
883
+307%
|
1 589
+80%
|
1 797
+13%
|
2 794
+55%
|
2 080
-26%
|
1 647
-21%
|
1 274
-23%
|
992
-22%
|
1 928
+94%
|
2 989
+55%
|
4 389
+47%
|
4 165
-5%
|
3 056
-27%
|
4 167
+36%
|
3 390
-19%
|
1 357
-60%
|
3 088
+128%
|
3 517
+14%
|
3 213
-9%
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
118
|
(71)
|
(114)
|
(26)
|
(12)
|
55
|
63
|
14
|
(9)
|
17
|
(29)
|
(43)
|
(69)
|
(263)
|
(159)
|
(149)
|
(227)
|
(257)
|
(236)
|
(277)
|
(261)
|
(203)
|
(204)
|
(155)
|
(196)
|
(238)
|
(331)
|
(362)
|
(668)
|
(721)
|
(320)
|
(316)
|
(340)
|
(174)
|
(121)
|
(201)
|
(213)
|
(181)
|
|
Other Items |
554
|
(325)
|
(525)
|
260
|
400
|
(396)
|
(519)
|
243
|
354
|
183
|
230
|
82
|
167
|
(203)
|
(481)
|
(440)
|
(167)
|
(57)
|
(12)
|
18
|
(57)
|
(120)
|
(147)
|
(579)
|
(589)
|
(621)
|
(657)
|
(401)
|
(892)
|
(4 625)
|
(4 309)
|
(2 014)
|
(2 045)
|
(716)
|
(1 314)
|
(1 958)
|
(1 988)
|
(2 193)
|
|
Cash from Investing Activities |
672
N/A
|
(396)
N/A
|
(639)
-61%
|
234
N/A
|
387
+65%
|
(341)
N/A
|
(456)
-33%
|
257
N/A
|
345
+34%
|
200
-42%
|
201
+0%
|
39
-81%
|
97
+149%
|
(465)
N/A
|
(640)
-37%
|
(590)
+8%
|
(394)
+33%
|
(313)
+20%
|
(248)
+21%
|
(259)
-5%
|
(318)
-23%
|
(323)
-1%
|
(350)
-8%
|
(734)
-110%
|
(785)
-7%
|
(859)
-9%
|
(988)
-15%
|
(762)
+23%
|
(1 560)
-105%
|
(5 346)
-243%
|
(4 629)
+13%
|
(2 329)
+50%
|
(2 385)
-2%
|
(890)
+63%
|
(1 435)
-61%
|
(2 159)
-50%
|
(2 201)
-2%
|
(2 374)
-8%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(119)
|
(119)
|
(0)
|
(258)
|
(258)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(256)
|
|
Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(0)
|
(0)
|
0
|
(1)
|
1
|
1
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(29)
|
(59)
|
(30)
|
(43)
|
(43)
|
(57)
|
(63)
|
(67)
|
(67)
|
(73)
|
(79)
|
(94)
|
|
Cash Paid for Dividends |
(148)
|
41
|
74
|
(98)
|
(98)
|
(33)
|
(33)
|
(205)
|
(204)
|
131
|
132
|
131
|
131
|
(246)
|
(246)
|
(180)
|
(180)
|
(229)
|
(229)
|
(409)
|
(409)
|
(410)
|
(409)
|
(533)
|
(534)
|
(607)
|
(646)
|
(616)
|
(616)
|
(751)
|
(751)
|
(952)
|
(953)
|
(1 000)
|
(999)
|
(912)
|
(910)
|
(1 215)
|
|
Other |
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
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
|
Cash from Financing Activities |
(0)
N/A
|
41
N/A
|
74
+81%
|
(98)
N/A
|
(98)
+0%
|
(33)
+66%
|
(35)
-4%
|
(205)
-492%
|
(205)
+0%
|
131
N/A
|
131
N/A
|
131
+0%
|
131
0%
|
(246)
N/A
|
(246)
+0%
|
(180)
+27%
|
(180)
N/A
|
(229)
-27%
|
(229)
+0%
|
(409)
-79%
|
(409)
0%
|
(410)
0%
|
(529)
-29%
|
(652)
-23%
|
(534)
+18%
|
(865)
-62%
|
(933)
-8%
|
(675)
+28%
|
(646)
+4%
|
(794)
-23%
|
(794)
+0%
|
(1 009)
-27%
|
(1 016)
-1%
|
(1 067)
-5%
|
(1 067)
N/A
|
(986)
+8%
|
(989)
0%
|
(1 565)
-58%
|
|
Change in Cash | |||||||||||||||||||||||||||||||||||||||
Net Change in Cash |
641
N/A
|
112
-83%
|
300
+168%
|
(492)
N/A
|
49
N/A
|
(557)
N/A
|
(191)
+66%
|
176
N/A
|
39
-78%
|
941
+2 313%
|
1 698
+80%
|
56
-97%
|
54
-2%
|
595
+994%
|
644
+8%
|
368
-43%
|
1 429
+288%
|
794
-44%
|
(260)
N/A
|
215
N/A
|
862
+301%
|
1 064
+24%
|
1 915
+80%
|
694
-64%
|
328
-53%
|
(450)
N/A
|
(930)
-106%
|
491
N/A
|
783
+60%
|
(1 752)
N/A
|
(1 259)
+28%
|
(282)
+78%
|
766
N/A
|
1 433
+87%
|
(1 145)
N/A
|
(57)
+95%
|
327
N/A
|
(726)
N/A
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
87
N/A
|
396
+354%
|
750
+90%
|
(654)
N/A
|
(253)
+61%
|
(127)
+50%
|
363
N/A
|
138
-62%
|
(110)
N/A
|
627
N/A
|
1 337
+113%
|
(158)
N/A
|
(243)
-54%
|
1 044
N/A
|
1 370
+31%
|
989
-28%
|
1 776
+80%
|
1 080
-39%
|
(19)
N/A
|
606
N/A
|
1 328
+119%
|
1 594
+20%
|
2 590
+62%
|
1 925
-26%
|
1 451
-25%
|
1 036
-29%
|
661
-36%
|
1 567
+137%
|
2 321
+48%
|
3 668
+58%
|
3 845
+5%
|
2 740
-29%
|
3 827
+40%
|
3 216
-16%
|
1 236
-62%
|
2 887
+134%
|
3 304
+14%
|
3 032
-8%
|