Hibiya Engineering Ltd
TSE:1982
Cash Flow Statement
Cash Flow Statement
Hibiya Engineering Ltd
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 |
222
|
(252)
|
(1 665)
|
179
|
1 638
|
270
|
269
|
514
|
996
|
708
|
3 607
|
3 101
|
3 064
|
3 759
|
2 964
|
2 500
|
3 402
|
2 636
|
4 127
|
4 556
|
6 835
|
8 641
|
7 231
|
11 197
|
8 617
|
2 105
|
3 759
|
4 712
|
5 090
|
6 776
|
4 600
|
6 956
|
6 405
|
3 630
|
6 617
|
6 908
|
|
Depreciation & Amortization |
(5)
|
9
|
29
|
(5)
|
(10)
|
31
|
94
|
8
|
84
|
40
|
121
|
304
|
288
|
292
|
293
|
292
|
335
|
265
|
151
|
135
|
117
|
133
|
167
|
222
|
210
|
165
|
174
|
173
|
172
|
173
|
168
|
155
|
161
|
178
|
191
|
200
|
|
Other Non-Cash Items |
(63)
|
(2)
|
18
|
(20)
|
356
|
(183)
|
(797)
|
186
|
27
|
1
|
(377)
|
(1 140)
|
(1 652)
|
(1 953)
|
(1 053)
|
(1 552)
|
(1 745)
|
(668)
|
(1 938)
|
(2 387)
|
(779)
|
(1 702)
|
(720)
|
(5 949)
|
(6 938)
|
(760)
|
(2 025)
|
(1 321)
|
(527)
|
(2 181)
|
(88)
|
(547)
|
611
|
(82)
|
508
|
(765)
|
|
Cash Taxes Paid |
855
|
7
|
(35)
|
(262)
|
(229)
|
381
|
333
|
86
|
32
|
88
|
224
|
1 598
|
1 496
|
687
|
700
|
819
|
854
|
851
|
805
|
1 270
|
1 240
|
2 450
|
2 481
|
2 112
|
2 347
|
(2 132)
|
(2 314)
|
920
|
3 096
|
1 746
|
(474)
|
1 590
|
2 142
|
2 359
|
1 885
|
2 183
|
|
Cash Interest Paid |
0
|
1
|
2
|
0
|
0
|
(1)
|
0
|
0
|
3
|
(2)
|
1
|
12
|
12
|
12
|
12
|
13
|
12
|
6
|
2
|
1
|
0
|
2
|
2
|
0
|
1
|
2
|
2
|
1
|
0
|
0
|
0
|
1
|
5
|
4
|
0
|
0
|
|
Change in Working Capital |
(897)
|
743
|
2 256
|
567
|
(1 645)
|
(1 283)
|
985
|
2 698
|
746
|
43
|
(2 949)
|
(2 240)
|
(1 677)
|
(72)
|
(2 039)
|
(2 733)
|
(3 306)
|
(5 101)
|
(5 725)
|
(471)
|
(4 304)
|
(7 608)
|
(1 408)
|
5 289
|
3 783
|
113
|
3 892
|
2 059
|
(6 816)
|
(1 419)
|
6 091
|
(5 392)
|
(5 474)
|
907
|
(6 200)
|
(4 778)
|
|
Cash from Operating Activities |
(743)
N/A
|
498
N/A
|
638
+28%
|
721
+13%
|
339
-53%
|
(1 165)
N/A
|
551
N/A
|
3 406
+518%
|
1 853
-46%
|
792
-57%
|
402
-49%
|
25
-94%
|
23
-8%
|
2 026
+8 709%
|
165
-92%
|
(1 493)
N/A
|
(1 314)
+12%
|
(2 868)
-118%
|
(3 385)
-18%
|
1 833
N/A
|
1 869
+2%
|
(536)
N/A
|
5 270
N/A
|
10 759
+104%
|
5 672
-47%
|
1 623
-71%
|
5 800
+257%
|
5 623
-3%
|
(2 081)
N/A
|
3 349
N/A
|
10 771
+222%
|
1 172
-89%
|
1 703
+45%
|
4 633
+172%
|
1 116
-76%
|
1 565
+40%
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||||||||||
Capital Expenditures |
0
|
0
|
0
|
(8)
|
(236)
|
(15)
|
103
|
2
|
(26)
|
65
|
36
|
(56)
|
(228)
|
(237)
|
(66)
|
(127)
|
(121)
|
(77)
|
(82)
|
(100)
|
(68)
|
(224)
|
(323)
|
(419)
|
(366)
|
(213)
|
(192)
|
(126)
|
(129)
|
(80)
|
(63)
|
(87)
|
(108)
|
(340)
|
(365)
|
(148)
|
|
Other Items |
2 466
|
648
|
(260)
|
1 266
|
1 419
|
(1 836)
|
(1 048)
|
593
|
82
|
(172)
|
637
|
(1 405)
|
(504)
|
2 521
|
1 057
|
(122)
|
(241)
|
1 476
|
2 716
|
1 823
|
1 071
|
2 896
|
2 548
|
7 240
|
10 229
|
5 544
|
1 797
|
317
|
12 482
|
11 815
|
235
|
826
|
(161)
|
(1 569)
|
(2 189)
|
(487)
|
|
Cash from Investing Activities |
2 466
N/A
|
648
-74%
|
(260)
N/A
|
1 258
N/A
|
1 183
-6%
|
(1 851)
N/A
|
(945)
+49%
|
595
N/A
|
56
-91%
|
(107)
N/A
|
673
N/A
|
(1 461)
N/A
|
(732)
+50%
|
2 284
N/A
|
991
-57%
|
(249)
N/A
|
(362)
-45%
|
1 399
N/A
|
2 634
+88%
|
1 723
-35%
|
1 003
-42%
|
2 672
+166%
|
2 225
-17%
|
6 821
+207%
|
9 863
+45%
|
5 331
-46%
|
1 605
-70%
|
191
-88%
|
12 353
+6 368%
|
11 735
-5%
|
172
-99%
|
739
+330%
|
(269)
N/A
|
(1 909)
-610%
|
(2 554)
-34%
|
(635)
+75%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
(174)
|
(8)
|
(16)
|
(185)
|
(731)
|
162
|
486
|
(42)
|
(344)
|
(147)
|
(290)
|
(512)
|
(529)
|
(689)
|
(792)
|
(520)
|
(500)
|
(600)
|
(730)
|
(745)
|
(705)
|
(700)
|
(760)
|
(1 226)
|
(12 596)
|
(11 796)
|
(703)
|
(880)
|
(567)
|
(390)
|
0
|
(280)
|
(941)
|
(1 794)
|
(1 627)
|
(1 094)
|
|
Net Issuance of Debt |
160
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(2)
|
0
|
0
|
(10)
|
0
|
(10)
|
(14)
|
(7)
|
(6)
|
(455)
|
(783)
|
(332)
|
(4)
|
(4)
|
(2)
|
(5)
|
(7)
|
(7)
|
(7)
|
(4)
|
(8)
|
(7)
|
(9)
|
(14)
|
(5)
|
(4)
|
(10)
|
(8)
|
(5)
|
|
Cash Paid for Dividends |
(370)
|
364
|
364
|
(360)
|
(354)
|
265
|
283
|
(191)
|
(191)
|
(184)
|
(184)
|
(1 017)
|
(1 252)
|
(952)
|
(941)
|
(929)
|
(921)
|
(915)
|
(939)
|
(962)
|
(1 074)
|
(1 185)
|
(1 325)
|
(1 462)
|
(1 602)
|
(1 614)
|
(1 725)
|
(1 957)
|
(1 940)
|
(1 930)
|
(1 923)
|
(1 924)
|
(1 921)
|
(1 951)
|
(1 960)
|
(1 959)
|
|
Other |
0
|
0
|
0
|
0
|
(1)
|
0
|
(3)
|
0
|
(3)
|
(2)
|
4
|
(8)
|
(7)
|
(3)
|
(7)
|
(6)
|
(8)
|
(8)
|
(7)
|
(8)
|
(7)
|
(7)
|
(6)
|
(7)
|
(6)
|
0
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
(3)
|
(2)
|
|
Cash from Financing Activities |
(384)
N/A
|
356
N/A
|
348
-2%
|
(545)
N/A
|
(1 086)
-99%
|
426
N/A
|
766
+80%
|
(234)
N/A
|
(537)
-129%
|
(333)
+38%
|
(478)
-44%
|
(1 545)
-223%
|
(1 798)
-16%
|
(1 658)
+8%
|
(1 747)
-5%
|
(1 461)
+16%
|
(1 884)
-29%
|
(2 306)
-22%
|
(2 008)
+13%
|
(1 719)
+14%
|
(1 790)
-4%
|
(1 894)
-6%
|
(2 096)
-11%
|
(2 702)
-29%
|
(14 211)
-426%
|
(13 417)
+6%
|
(2 434)
+82%
|
(2 847)
-17%
|
(2 517)
+12%
|
(2 332)
+7%
|
(1 940)
+17%
|
(2 212)
-14%
|
(2 867)
-30%
|
(3 756)
-31%
|
(3 598)
+4%
|
(3 060)
+15%
|
|
Change in Cash | |||||||||||||||||||||||||||||||||||||
Net Change in Cash |
1 339
N/A
|
1 502
+12%
|
726
-52%
|
1 434
+98%
|
436
-70%
|
(2 590)
N/A
|
372
N/A
|
3 767
+913%
|
1 372
-64%
|
352
-74%
|
597
+70%
|
(2 981)
N/A
|
(2 507)
+16%
|
2 652
N/A
|
(591)
N/A
|
(3 203)
-442%
|
(3 560)
-11%
|
(3 775)
-6%
|
(2 759)
+27%
|
1 837
N/A
|
1 082
-41%
|
242
-78%
|
5 399
+2 131%
|
14 878
+176%
|
1 324
-91%
|
(6 463)
N/A
|
4 971
N/A
|
2 967
-40%
|
7 755
+161%
|
12 752
+64%
|
9 003
-29%
|
(301)
N/A
|
(1 433)
-376%
|
(1 032)
+28%
|
(5 036)
-388%
|
(2 130)
+58%
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(743)
N/A
|
498
N/A
|
638
+28%
|
713
+12%
|
103
-86%
|
(1 180)
N/A
|
654
N/A
|
3 408
+421%
|
1 827
-46%
|
857
-53%
|
438
-49%
|
(31)
N/A
|
(205)
-561%
|
1 789
N/A
|
99
-94%
|
(1 620)
N/A
|
(1 435)
+11%
|
(2 945)
-105%
|
(3 467)
-18%
|
1 733
N/A
|
1 801
+4%
|
(760)
N/A
|
4 947
N/A
|
10 340
+109%
|
5 306
-49%
|
1 410
-73%
|
5 608
+298%
|
5 497
-2%
|
(2 210)
N/A
|
3 269
N/A
|
10 708
+228%
|
1 085
-90%
|
1 595
+47%
|
4 293
+169%
|
751
-83%
|
1 417
+89%
|