Toa Corp (Tokyo)
TSE:1885
Cash Flow Statement
Cash Flow Statement
Toa Corp (Tokyo)
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 |
4 078
|
(1 089)
|
3 104
|
3 580
|
1 399
|
(1 751)
|
1 349
|
336
|
1 904
|
3 631
|
2 232
|
2 962
|
5 513
|
11 995
|
8 732
|
5 129
|
(10 018)
|
(10 356)
|
2 557
|
897
|
4 273
|
6 523
|
7 575
|
8 138
|
10 177
|
11 471
|
10 283
|
6 039
|
7 119
|
13 475
|
|
Depreciation & Amortization |
58
|
(245)
|
413
|
(658)
|
37
|
2 335
|
1 956
|
1 943
|
1 941
|
1 835
|
1 751
|
1 804
|
1 985
|
2 025
|
2 033
|
2 102
|
2 010
|
1 856
|
1 771
|
1 829
|
1 786
|
1 611
|
1 560
|
1 525
|
1 635
|
1 956
|
2 225
|
2 453
|
2 712
|
2 783
|
|
Other Non-Cash Items |
953
|
951
|
1 528
|
335
|
1 710
|
822
|
306
|
1 024
|
150
|
563
|
(66)
|
(789)
|
(550)
|
(525)
|
2 180
|
1 941
|
14 660
|
12 898
|
(3 499)
|
(5 024)
|
(6 518)
|
(5 039)
|
(3 146)
|
(2 025)
|
(2 539)
|
(2 054)
|
(601)
|
(694)
|
(623)
|
(98)
|
|
Cash Taxes Paid |
(140)
|
1 440
|
1 510
|
1 968
|
2 433
|
662
|
364
|
1 219
|
1 063
|
1 263
|
1 071
|
2 525
|
2 593
|
1 759
|
2 170
|
4 019
|
4 093
|
1 273
|
426
|
249
|
239
|
389
|
492
|
857
|
854
|
1 741
|
2 175
|
2 108
|
1 654
|
1 775
|
|
Cash Interest Paid |
(18)
|
(24)
|
148
|
(71)
|
78
|
605
|
558
|
541
|
523
|
542
|
576
|
557
|
520
|
467
|
396
|
425
|
428
|
393
|
378
|
327
|
310
|
295
|
290
|
280
|
229
|
240
|
298
|
259
|
300
|
338
|
|
Change in Working Capital |
(3 103)
|
989
|
(2 342)
|
(12 138)
|
(15 912)
|
(10 377)
|
9 215
|
15 282
|
1 118
|
(12 010)
|
(9 673)
|
(3 633)
|
(22 369)
|
1 906
|
6 904
|
(18 218)
|
(15 422)
|
5 650
|
9 097
|
(18)
|
(1 889)
|
(11 633)
|
5 506
|
3 164
|
(7 801)
|
(3 533)
|
(14 578)
|
(10 844)
|
(23 157)
|
(24 163)
|
|
Cash from Operating Activities |
1 986
N/A
|
606
-69%
|
2 703
+346%
|
(8 881)
N/A
|
(12 766)
-44%
|
(8 971)
+30%
|
12 826
N/A
|
18 585
+45%
|
5 113
-72%
|
(5 981)
N/A
|
(5 756)
+4%
|
344
N/A
|
(15 421)
N/A
|
15 401
N/A
|
19 849
+29%
|
(9 046)
N/A
|
(8 770)
+3%
|
10 048
N/A
|
9 926
-1%
|
(2 316)
N/A
|
(2 348)
-1%
|
(8 538)
-264%
|
11 495
N/A
|
10 802
-6%
|
1 472
-86%
|
7 840
+433%
|
(2 671)
N/A
|
(3 046)
-14%
|
(13 949)
-358%
|
(8 003)
+43%
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||||
Capital Expenditures |
(1 434)
|
232
|
(230)
|
2 549
|
2 244
|
(2 610)
|
(3 560)
|
(2 437)
|
(1 221)
|
(1 021)
|
(1 518)
|
(2 086)
|
(2 346)
|
(2 860)
|
(3 209)
|
(3 017)
|
(1 758)
|
(1 183)
|
(1 202)
|
(2 158)
|
(2 557)
|
(3 175)
|
(3 797)
|
(3 147)
|
(5 958)
|
(5 335)
|
(2 680)
|
(3 111)
|
(3 543)
|
(4 387)
|
|
Other Items |
5 347
|
793
|
789
|
(2 325)
|
(1 923)
|
2 264
|
1 289
|
3
|
197
|
(278)
|
767
|
517
|
958
|
2 041
|
742
|
211
|
495
|
450
|
488
|
514
|
1 061
|
1 848
|
946
|
145
|
1 227
|
1 174
|
289
|
336
|
965
|
783
|
|
Cash from Investing Activities |
3 913
N/A
|
1 025
-74%
|
559
-45%
|
224
-60%
|
321
+43%
|
(346)
N/A
|
(2 271)
-556%
|
(2 434)
-7%
|
(1 024)
+58%
|
(1 299)
-27%
|
(751)
+42%
|
(1 569)
-109%
|
(1 388)
+12%
|
(819)
+41%
|
(2 467)
-201%
|
(2 806)
-14%
|
(1 263)
+55%
|
(733)
+42%
|
(714)
+3%
|
(1 644)
-130%
|
(1 496)
+9%
|
(1 327)
+11%
|
(2 851)
-115%
|
(3 002)
-5%
|
(4 731)
-58%
|
(4 161)
+12%
|
(2 391)
+43%
|
(2 775)
-16%
|
(2 578)
+7%
|
(3 604)
-40%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
1 424
|
0
|
0
|
(10)
|
(12)
|
(13)
|
(71)
|
(267)
|
(200)
|
(95)
|
(91)
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2 001)
|
(1 995)
|
(1 194)
|
(2 005)
|
(1 306)
|
(2 000)
|
(1 849)
|
(4 049)
|
|
Net Issuance of Debt |
(649)
|
(1 759)
|
(1 604)
|
(3 834)
|
(4 133)
|
(5 483)
|
(158)
|
1 311
|
(2 970)
|
(3 162)
|
(451)
|
(651)
|
(3 006)
|
(3 360)
|
624
|
723
|
(710)
|
(616)
|
(563)
|
(500)
|
(380)
|
(430)
|
6 220
|
6 203
|
(5 720)
|
(6 133)
|
8 062
|
9 775
|
17 223
|
20 227
|
|
Cash Paid for Dividends |
(412)
|
(6)
|
(102)
|
(1)
|
(2)
|
(418)
|
(413)
|
(413)
|
(418)
|
(1)
|
(1)
|
(415)
|
(415)
|
(416)
|
(416)
|
(832)
|
(832)
|
(1)
|
0
|
(417)
|
(418)
|
(624)
|
(624)
|
(981)
|
(981)
|
(1 531)
|
(1 531)
|
(1 958)
|
(1 964)
|
(2 001)
|
|
Other |
(12)
|
(2)
|
(10)
|
(10)
|
(12)
|
(42)
|
(51)
|
(73)
|
(108)
|
(115)
|
(120)
|
(132)
|
(142)
|
(143)
|
(143)
|
(125)
|
(95)
|
(86)
|
(110)
|
(190)
|
(243)
|
(243)
|
(222)
|
(196)
|
(359)
|
(600)
|
(675)
|
(698)
|
(686)
|
(410)
|
|
Cash from Financing Activities |
351
N/A
|
(1 767)
N/A
|
(1 716)
+3%
|
(3 855)
-125%
|
(4 159)
-8%
|
(5 956)
-43%
|
(693)
+88%
|
558
N/A
|
(3 696)
N/A
|
(3 373)
+9%
|
(663)
+80%
|
(1 198)
-81%
|
(3 563)
-197%
|
(3 919)
-10%
|
65
N/A
|
(234)
N/A
|
(1 639)
-600%
|
(705)
+57%
|
(674)
+4%
|
(1 108)
-64%
|
(1 042)
+6%
|
(1 299)
-25%
|
3 373
N/A
|
3 031
-10%
|
(8 254)
N/A
|
(10 269)
-24%
|
4 550
N/A
|
5 119
+13%
|
12 724
+149%
|
13 767
+8%
|
|
Change in Cash | |||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
556
|
(585)
|
(776)
|
(806)
|
(472)
|
(868)
|
(493)
|
190
|
251
|
572
|
115
|
164
|
267
|
(62)
|
(461)
|
(566)
|
(37)
|
327
|
(74)
|
(64)
|
34
|
(70)
|
(71)
|
(14)
|
77
|
93
|
219
|
544
|
63
|
296
|
|
Net Change in Cash |
6 806
N/A
|
(721)
N/A
|
770
N/A
|
(13 318)
N/A
|
(17 076)
-28%
|
(16 141)
+5%
|
9 369
N/A
|
16 899
+80%
|
644
-96%
|
(10 081)
N/A
|
(7 055)
+30%
|
(2 259)
+68%
|
(20 105)
-790%
|
10 601
N/A
|
16 986
+60%
|
(12 652)
N/A
|
(11 709)
+7%
|
8 937
N/A
|
8 464
-5%
|
(5 132)
N/A
|
(4 852)
+5%
|
(11 234)
-132%
|
11 946
N/A
|
10 817
-9%
|
(11 436)
N/A
|
(6 497)
+43%
|
(293)
+95%
|
(158)
+46%
|
(3 740)
-2 267%
|
2 456
N/A
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||
Free Cash Flow |
552
N/A
|
838
+52%
|
2 473
+195%
|
(6 332)
N/A
|
(10 522)
-66%
|
(11 581)
-10%
|
9 266
N/A
|
16 148
+74%
|
3 892
-76%
|
(7 002)
N/A
|
(7 274)
-4%
|
(1 742)
+76%
|
(17 767)
-920%
|
12 541
N/A
|
16 640
+33%
|
(12 063)
N/A
|
(10 528)
+13%
|
8 865
N/A
|
8 724
-2%
|
(4 474)
N/A
|
(4 905)
-10%
|
(11 713)
-139%
|
7 698
N/A
|
7 655
-1%
|
(4 486)
N/A
|
2 505
N/A
|
(5 351)
N/A
|
(6 157)
-15%
|
(17 492)
-184%
|
(12 390)
+29%
|