Nippon Road Co Ltd
TSE:1884
Cash Flow Statement
Cash Flow Statement
Nippon Road Co Ltd
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 |
1 825
|
(666)
|
(866)
|
1 580
|
4 498
|
(928)
|
14
|
(1 189)
|
805
|
3 301
|
4 024
|
4 601
|
6 421
|
8 551
|
9 087
|
9 055
|
11 428
|
11 130
|
8 205
|
8 124
|
6 884
|
6 981
|
4 112
|
3 814
|
7 173
|
9 158
|
9 377
|
9 637
|
11 126
|
10 197
|
8 532
|
8 911
|
8 635
|
7 545
|
|
Depreciation & Amortization |
(84)
|
(8)
|
42
|
(465)
|
(1 322)
|
(27)
|
659
|
(135)
|
676
|
2 762
|
2 696
|
2 762
|
3 447
|
4 155
|
3 558
|
3 040
|
3 183
|
3 264
|
3 383
|
3 459
|
3 624
|
3 685
|
3 770
|
3 871
|
3 739
|
3 694
|
3 758
|
3 897
|
4 018
|
3 966
|
3 857
|
3 641
|
3 450
|
3 557
|
|
Other Non-Cash Items |
(648)
|
65
|
(653)
|
(220)
|
(218)
|
136
|
205
|
59
|
112
|
211
|
366
|
62
|
(169)
|
(191)
|
(1 034)
|
(756)
|
(692)
|
(706)
|
1 684
|
1 713
|
353
|
(559)
|
2 366
|
2 756
|
429
|
(894)
|
(5 368)
|
(3 550)
|
61
|
(93)
|
(141)
|
(2 352)
|
(2 792)
|
45
|
|
Cash Taxes Paid |
182
|
177
|
249
|
(381)
|
(335)
|
2 749
|
2 756
|
2 694
|
2 696
|
1 200
|
1 166
|
1 713
|
1 763
|
2 516
|
2 738
|
3 493
|
3 743
|
4 031
|
4 060
|
3 288
|
3 187
|
2 599
|
2 904
|
2 512
|
2 207
|
2 626
|
2 725
|
2 711
|
3 230
|
3 705
|
3 107
|
2 642
|
3 018
|
2 771
|
|
Cash Interest Paid |
34
|
(30)
|
8
|
43
|
(45)
|
(19)
|
99
|
(23)
|
95
|
286
|
290
|
248
|
209
|
214
|
179
|
162
|
168
|
157
|
153
|
151
|
148
|
126
|
117
|
120
|
109
|
114
|
106
|
93
|
98
|
98
|
96
|
93
|
87
|
80
|
|
Change in Working Capital |
2 321
|
731
|
(4 103)
|
76
|
2 436
|
2 084
|
(7 365)
|
(2 845)
|
(3 317)
|
384
|
(570)
|
(1 243)
|
(1 703)
|
(3 308)
|
(1 644)
|
(7 928)
|
(6 661)
|
(5 359)
|
(5 481)
|
(2 728)
|
(3 428)
|
(1 582)
|
(1 888)
|
(2 342)
|
(6 948)
|
(4 950)
|
(2 844)
|
(9 675)
|
(7 052)
|
(5 483)
|
(9 887)
|
(3 774)
|
1 669
|
(2 486)
|
|
Cash from Operating Activities |
3 414
N/A
|
122
-96%
|
(5 580)
N/A
|
971
N/A
|
5 394
+456%
|
1 265
-77%
|
(6 487)
N/A
|
(4 110)
+37%
|
(1 724)
+58%
|
6 658
N/A
|
6 516
-2%
|
6 182
-5%
|
7 996
+29%
|
9 207
+15%
|
9 967
+8%
|
3 411
-66%
|
7 258
+113%
|
8 329
+15%
|
7 791
-6%
|
10 568
+36%
|
7 433
-30%
|
8 525
+15%
|
8 360
-2%
|
8 099
-3%
|
4 393
-46%
|
7 008
+60%
|
4 923
-30%
|
309
-94%
|
8 153
+2 539%
|
8 587
+5%
|
2 361
-73%
|
6 426
+172%
|
10 962
+71%
|
8 661
-21%
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||||||||
Capital Expenditures |
(1 531)
|
155
|
1 798
|
(52)
|
592
|
123
|
(387)
|
(200)
|
(774)
|
(1 854)
|
(1 851)
|
(3 808)
|
(4 296)
|
(3 837)
|
(3 716)
|
(3 166)
|
(4 431)
|
(4 447)
|
(3 799)
|
(4 129)
|
(3 457)
|
(3 961)
|
(6 003)
|
(6 299)
|
(4 356)
|
(3 802)
|
(4 914)
|
(5 537)
|
(5 145)
|
(3 975)
|
(4 119)
|
(3 357)
|
(3 269)
|
(4 541)
|
|
Other Items |
75
|
489
|
588
|
(639)
|
(993)
|
(23)
|
(162)
|
(40)
|
(129)
|
(269)
|
(280)
|
(290)
|
(313)
|
(430)
|
(214)
|
(78)
|
(226)
|
(328)
|
(435)
|
(457)
|
(443)
|
93
|
1 151
|
592
|
(263)
|
(180)
|
(257)
|
(334)
|
241
|
27
|
(1 021)
|
3 035
|
3 576
|
(400)
|
|
Cash from Investing Activities |
(1 456)
N/A
|
644
N/A
|
2 386
+270%
|
(691)
N/A
|
(401)
+42%
|
100
N/A
|
(549)
N/A
|
(240)
+56%
|
(903)
-276%
|
(2 123)
-135%
|
(2 131)
0%
|
(4 098)
-92%
|
(4 609)
-12%
|
(4 267)
+7%
|
(3 930)
+8%
|
(3 244)
+17%
|
(4 657)
-44%
|
(4 775)
-3%
|
(4 234)
+11%
|
(4 586)
-8%
|
(3 900)
+15%
|
(3 868)
+1%
|
(4 852)
-25%
|
(5 707)
-18%
|
(4 619)
+19%
|
(3 982)
+14%
|
(5 171)
-30%
|
(5 871)
-14%
|
(4 904)
+16%
|
(3 948)
+19%
|
(5 140)
-30%
|
(322)
+94%
|
307
N/A
|
(4 941)
N/A
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
(1 089)
|
0
|
(2)
|
0
|
0
|
(1)
|
(2)
|
0
|
(1)
|
0
|
(23)
|
0
|
(18)
|
0
|
(14)
|
0
|
(37)
|
0
|
(1)
|
0
|
(6)
|
0
|
(1)
|
0
|
(2)
|
0
|
(2)
|
0
|
(3)
|
0
|
(2)
|
0
|
|
Net Issuance of Debt |
143
|
119
|
(348)
|
(75)
|
(175)
|
(20)
|
(401)
|
80
|
(511)
|
(534)
|
(2 138)
|
(2 251)
|
(760)
|
(650)
|
(40)
|
(20)
|
0
|
(40)
|
(137)
|
(137)
|
(340)
|
(220)
|
60
|
80
|
0
|
200
|
0
|
0
|
0
|
0
|
(1 500)
|
0
|
(1 500)
|
140
|
|
Cash Paid for Dividends |
191
|
0
|
0
|
(68)
|
(68)
|
(264)
|
(264)
|
(264)
|
(264)
|
(616)
|
(616)
|
(616)
|
(616)
|
(880)
|
(880)
|
(1 408)
|
(1 408)
|
(2 199)
|
(2 199)
|
(1 494)
|
(1 494)
|
(1 318)
|
(1 318)
|
(1 318)
|
(1 318)
|
(1 758)
|
(1 758)
|
(1 582)
|
(1 582)
|
(2 285)
|
(2 285)
|
(1 845)
|
(1 845)
|
(2 460)
|
|
Other |
(4)
|
(1)
|
3
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
(2)
|
(12)
|
(1)
|
1
|
(1)
|
(3)
|
(4)
|
(1)
|
(14)
|
(7)
|
(1)
|
(3)
|
(2)
|
(1)
|
(1)
|
1
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
(2)
|
(5)
|
|
Cash from Financing Activities |
335
N/A
|
118
-65%
|
(1 434)
N/A
|
(142)
+90%
|
845
N/A
|
(283)
N/A
|
(665)
-135%
|
(183)
+72%
|
(775)
-323%
|
(1 152)
-49%
|
(2 757)
-139%
|
(2 880)
-4%
|
(1 400)
+51%
|
(1 552)
-11%
|
(939)
+39%
|
(1 449)
-54%
|
(1 466)
-1%
|
(2 254)
-54%
|
(2 387)
-6%
|
(1 675)
+30%
|
(1 836)
-10%
|
(1 542)
+16%
|
(1 266)
+18%
|
(1 245)
+2%
|
(1 320)
-6%
|
(1 758)
-33%
|
(1 760)
0%
|
(1 585)
+10%
|
(1 584)
+0%
|
(2 287)
-44%
|
(3 788)
-66%
|
(1 849)
+51%
|
(3 349)
-81%
|
(2 327)
+31%
|
|
Change in Cash | |||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
4
|
(46)
|
(74)
|
39
|
58
|
(12)
|
(24)
|
(15)
|
(13)
|
(22)
|
(13)
|
6
|
151
|
229
|
99
|
8
|
92
|
64
|
(111)
|
(150)
|
(47)
|
38
|
39
|
21
|
(23)
|
(20)
|
0
|
(29)
|
(27)
|
24
|
36
|
86
|
48
|
16
|
|
Net Change in Cash |
2 297
N/A
|
838
-64%
|
(4 702)
N/A
|
177
N/A
|
5 896
+3 231%
|
1 070
-82%
|
(7 725)
N/A
|
(4 548)
+41%
|
(3 415)
+25%
|
3 361
N/A
|
1 615
-52%
|
(790)
N/A
|
2 138
N/A
|
3 617
+69%
|
5 197
+44%
|
(1 274)
N/A
|
1 227
N/A
|
1 364
+11%
|
1 059
-22%
|
4 157
+293%
|
1 650
-60%
|
3 153
+91%
|
2 281
-28%
|
1 168
-49%
|
(1 569)
N/A
|
1 248
N/A
|
(2 008)
N/A
|
(7 176)
-257%
|
1 638
N/A
|
2 376
+45%
|
(6 531)
N/A
|
4 341
N/A
|
7 968
+84%
|
1 409
-82%
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||||||
Free Cash Flow |
1 883
N/A
|
277
-85%
|
(3 782)
N/A
|
919
N/A
|
5 986
+551%
|
1 388
-77%
|
(6 874)
N/A
|
(4 310)
+37%
|
(2 498)
+42%
|
4 804
N/A
|
4 665
-3%
|
2 374
-49%
|
3 700
+56%
|
5 370
+45%
|
6 251
+16%
|
245
-96%
|
2 827
+1 054%
|
3 882
+37%
|
3 992
+3%
|
6 439
+61%
|
3 976
-38%
|
4 564
+15%
|
2 357
-48%
|
1 800
-24%
|
37
-98%
|
3 206
+8 565%
|
9
-100%
|
(5 228)
N/A
|
3 008
N/A
|
4 612
+53%
|
(1 758)
N/A
|
3 069
N/A
|
7 693
+151%
|
4 120
-46%
|