Otec Corp
TSE:1736
Cash Flow Statement
Cash Flow Statement
Otec Corp
Dec-2004 | Jun-2005 | 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 |
158
|
(85)
|
(95)
|
45
|
237
|
202
|
325
|
(115)
|
(359)
|
(140)
|
(243)
|
(56)
|
4
|
(177)
|
178
|
475
|
693
|
884
|
940
|
841
|
1 024
|
1 055
|
1 151
|
1 340
|
1 556
|
1 655
|
1 621
|
1 515
|
1 687
|
1 830
|
1 771
|
2 324
|
2 434
|
2 224
|
2 065
|
1 872
|
2 077
|
1 689
|
1 995
|
2 419
|
|
Depreciation & Amortization |
(4)
|
(1)
|
1
|
(3)
|
(2)
|
(2)
|
(4)
|
2
|
7
|
5
|
15
|
1
|
24
|
(0)
|
25
|
100
|
109
|
110
|
104
|
94
|
85
|
99
|
114
|
112
|
111
|
104
|
99
|
101
|
99
|
110
|
125
|
116
|
104
|
105
|
104
|
203
|
310
|
337
|
369
|
383
|
|
Other Non-Cash Items |
(63)
|
43
|
101
|
(37)
|
(137)
|
(5)
|
110
|
(23)
|
(2)
|
26
|
8
|
22
|
128
|
(7)
|
76
|
(12)
|
10
|
(12)
|
(21)
|
66
|
48
|
5
|
20
|
20
|
24
|
(5)
|
4
|
66
|
23
|
13
|
62
|
66
|
(55)
|
(175)
|
(53)
|
(31)
|
(120)
|
(34)
|
15
|
(7)
|
|
Cash Taxes Paid |
(2)
|
19
|
7
|
68
|
102
|
2 808
|
93
|
(2 732)
|
25
|
(114)
|
(225)
|
23
|
24
|
0
|
1
|
241
|
239
|
352
|
391
|
413
|
407
|
476
|
473
|
447
|
505
|
547
|
562
|
497
|
500
|
597
|
631
|
535
|
636
|
783
|
744
|
763
|
883
|
780
|
595
|
718
|
|
Cash Interest Paid |
(1)
|
0
|
0
|
0
|
1
|
1
|
4
|
1
|
2
|
0
|
(1)
|
(1)
|
4
|
(2)
|
3
|
18
|
19
|
18
|
18
|
18
|
18
|
19
|
20
|
20
|
20
|
17
|
15
|
15
|
14
|
17
|
21
|
23
|
25
|
23
|
22
|
22
|
23
|
22
|
22
|
23
|
|
Change in Working Capital |
(279)
|
(211)
|
(85)
|
324
|
532
|
(227)
|
(757)
|
2
|
540
|
270
|
605
|
212
|
452
|
(13)
|
(565)
|
(522)
|
(1 122)
|
(893)
|
(445)
|
(182)
|
(406)
|
(872)
|
(417)
|
(189)
|
(553)
|
(432)
|
(602)
|
(724)
|
(335)
|
(686)
|
(788)
|
40
|
32
|
(371)
|
(880)
|
(1 177)
|
(1 201)
|
(1 103)
|
(1 599)
|
(950)
|
|
Cash from Operating Activities |
(188)
N/A
|
(254)
-35%
|
(78)
+69%
|
329
N/A
|
630
+91%
|
(28)
N/A
|
(326)
-1 064%
|
(134)
+59%
|
186
N/A
|
161
-13%
|
385
+139%
|
178
-54%
|
609
+241%
|
(197)
N/A
|
(287)
-45%
|
41
N/A
|
(309)
N/A
|
88
N/A
|
578
+554%
|
819
+42%
|
752
-8%
|
286
-62%
|
868
+203%
|
1 283
+48%
|
1 138
-11%
|
1 322
+16%
|
1 122
-15%
|
958
-15%
|
1 475
+54%
|
1 267
-14%
|
1 170
-8%
|
2 546
+118%
|
2 515
-1%
|
1 783
-29%
|
1 236
-31%
|
867
-30%
|
1 065
+23%
|
889
-16%
|
780
-12%
|
1 845
+137%
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
25
|
(3)
|
(40)
|
(2)
|
40
|
3
|
(34)
|
(25)
|
(14)
|
32
|
(13)
|
0
|
(100)
|
(42)
|
(48)
|
0
|
(39)
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
0
|
(129)
|
(180)
|
0
|
(230)
|
(355)
|
(134)
|
0
|
0
|
0
|
(188)
|
(422)
|
(595)
|
(702)
|
(580)
|
(514)
|
|
Other Items |
(65)
|
4
|
(206)
|
20
|
231
|
(25)
|
22
|
(192)
|
(909)
|
(326)
|
385
|
492
|
708
|
910
|
293
|
(232)
|
155
|
(54)
|
(14)
|
(217)
|
18
|
188
|
(389)
|
(572)
|
(326)
|
(181)
|
101
|
(425)
|
(704)
|
(147)
|
(389)
|
(737)
|
(832)
|
(279)
|
(2 075)
|
(1 809)
|
(45)
|
(642)
|
(398)
|
(754)
|
|
Cash from Investing Activities |
(40)
N/A
|
1
N/A
|
(246)
N/A
|
18
N/A
|
271
+1 406%
|
(22)
N/A
|
(12)
+45%
|
(217)
-1 711%
|
(923)
-325%
|
(294)
+68%
|
372
N/A
|
492
+32%
|
668
+36%
|
928
+39%
|
305
-67%
|
(241)
N/A
|
116
N/A
|
(93)
N/A
|
(14)
+85%
|
(217)
-1 463%
|
18
N/A
|
188
+968%
|
(389)
N/A
|
(581)
-49%
|
(326)
+44%
|
(302)
+7%
|
(78)
+74%
|
(475)
-507%
|
(934)
-97%
|
(502)
+46%
|
(523)
-4%
|
(746)
-43%
|
(832)
-12%
|
(279)
+66%
|
(2 262)
-710%
|
(2 232)
+1%
|
(639)
+71%
|
(1 345)
-110%
|
(978)
+27%
|
(1 267)
-30%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(262)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(294)
|
0
|
|
Net Issuance of Debt |
40
|
42
|
136
|
37
|
(91)
|
1
|
(46)
|
0
|
(5)
|
(40)
|
(5)
|
0
|
(180)
|
45
|
(160)
|
5
|
(40)
|
15
|
(73)
|
(56)
|
6
|
12
|
(144)
|
(197)
|
(70)
|
12
|
12
|
(36)
|
(8)
|
(5)
|
(152)
|
(121)
|
(8)
|
33
|
79
|
270
|
50
|
(90)
|
(92)
|
98
|
|
Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
(16)
|
(17)
|
(69)
|
(75)
|
67
|
74
|
(0)
|
(4)
|
(0)
|
(0)
|
(67)
|
(67)
|
(77)
|
(77)
|
(93)
|
(93)
|
(120)
|
(120)
|
(105)
|
(105)
|
(202)
|
(202)
|
(252)
|
(253)
|
(263)
|
(263)
|
(342)
|
(342)
|
(449)
|
(448)
|
(421)
|
(421)
|
(455)
|
(455)
|
(443)
|
|
Other |
(7)
|
(7)
|
3
|
(1)
|
3
|
1
|
(2)
|
(2)
|
(5)
|
(3)
|
(11)
|
(1)
|
(7)
|
(3)
|
(7)
|
(30)
|
6
|
23
|
14
|
(17)
|
(59)
|
(70)
|
(23)
|
24
|
(28)
|
(66)
|
(82)
|
(84)
|
(75)
|
(86)
|
(23)
|
(9)
|
(71)
|
(77)
|
(88)
|
(97)
|
(40)
|
(52)
|
(1)
|
3
|
|
Cash from Financing Activities |
33
N/A
|
35
+6%
|
139
+297%
|
36
-74%
|
(88)
N/A
|
(14)
+84%
|
(65)
-364%
|
(70)
-8%
|
(84)
-20%
|
23
N/A
|
58
+150%
|
(1)
N/A
|
(191)
-23 725%
|
42
N/A
|
(429)
N/A
|
(354)
+18%
|
(100)
+72%
|
(39)
+61%
|
(136)
-252%
|
(166)
-22%
|
(146)
+12%
|
(178)
-22%
|
(287)
-61%
|
(278)
+3%
|
(202)
+27%
|
(255)
-26%
|
(272)
-7%
|
(372)
-37%
|
(336)
+10%
|
(355)
-6%
|
(438)
-24%
|
(472)
-8%
|
(421)
+11%
|
(493)
-17%
|
(457)
+7%
|
(248)
+46%
|
(411)
-66%
|
(597)
-45%
|
(842)
-41%
|
(636)
+25%
|
|
Change in Cash | |||||||||||||||||||||||||||||||||||||||||
Net Change in Cash |
(195)
N/A
|
(218)
-12%
|
(185)
+15%
|
383
N/A
|
813
+112%
|
(64)
N/A
|
(403)
-530%
|
(422)
-5%
|
(821)
-95%
|
(110)
+87%
|
815
N/A
|
670
-18%
|
1 086
+62%
|
773
-29%
|
(411)
N/A
|
(554)
-35%
|
(294)
+47%
|
(43)
+85%
|
428
N/A
|
436
+2%
|
623
+43%
|
296
-52%
|
192
-35%
|
425
+121%
|
610
+44%
|
764
+25%
|
771
+1%
|
111
-86%
|
205
+85%
|
410
+100%
|
209
-49%
|
1 328
+537%
|
1 262
-5%
|
1 010
-20%
|
(1 484)
N/A
|
(1 613)
-9%
|
14
N/A
|
(1 053)
N/A
|
(1 040)
+1%
|
(58)
+94%
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(163)
N/A
|
(257)
-58%
|
(118)
+54%
|
327
N/A
|
670
+105%
|
(25)
N/A
|
(360)
-1 340%
|
(159)
+56%
|
172
N/A
|
193
+12%
|
372
+93%
|
178
-52%
|
509
+185%
|
(240)
N/A
|
(335)
-40%
|
41
N/A
|
(348)
N/A
|
88
N/A
|
578
+554%
|
819
+42%
|
752
-8%
|
286
-62%
|
868
+203%
|
1 275
+47%
|
1 138
-11%
|
1 193
+5%
|
942
-21%
|
958
+2%
|
1 245
+30%
|
912
-27%
|
1 036
+14%
|
2 546
+146%
|
2 515
-1%
|
1 783
-29%
|
1 048
-41%
|
445
-58%
|
470
+6%
|
187
-60%
|
200
+7%
|
1 332
+566%
|