IKK Holdings Inc
TSE:2198
Cash Flow Statement
Cash Flow Statement
IKK Holdings Inc
Apr-2011 | Jul-2011 | Oct-2011 | Apr-2012 | Oct-2012 | Apr-2013 | Oct-2013 | Apr-2014 | Oct-2014 | Apr-2015 | Oct-2015 | Apr-2016 | Oct-2016 | Apr-2017 | Oct-2017 | Apr-2018 | Oct-2018 | Apr-2019 | Oct-2019 | Apr-2020 | Oct-2020 | Apr-2021 | Oct-2021 | Apr-2022 | Oct-2022 | Apr-2023 | Oct-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||
Net Income |
1 876
|
105
|
486
|
985
|
1 829
|
2 074
|
2 427
|
2 429
|
2 108
|
1 460
|
2 067
|
2 465
|
2 119
|
2 033
|
1 806
|
1 633
|
2 087
|
1 985
|
2 013
|
1 005
|
(3 894)
|
(4 240)
|
(615)
|
477
|
2 083
|
2 274
|
2 099
|
|
Depreciation & Amortization |
1 305
|
874
|
877
|
881
|
842
|
838
|
852
|
881
|
940
|
1 051
|
1 180
|
1 186
|
1 119
|
1 064
|
1 048
|
1 128
|
1 179
|
1 134
|
1 130
|
1 142
|
1 211
|
1 231
|
1 112
|
1 064
|
1 011
|
1 003
|
1 094
|
|
Other Non-Cash Items |
313
|
862
|
805
|
689
|
104
|
107
|
130
|
36
|
(159)
|
(73)
|
99
|
104
|
121
|
71
|
53
|
78
|
64
|
19
|
(53)
|
(320)
|
(520)
|
(726)
|
(712)
|
(392)
|
(221)
|
(57)
|
(7)
|
|
Cash Taxes Paid |
909
|
1 057
|
1 057
|
592
|
481
|
896
|
1 041
|
1 083
|
1 147
|
926
|
829
|
913
|
946
|
784
|
736
|
519
|
382
|
780
|
941
|
717
|
611
|
(559)
|
(873)
|
26
|
35
|
1 000
|
1 386
|
|
Cash Interest Paid |
109
|
64
|
60
|
52
|
45
|
39
|
31
|
28
|
30
|
33
|
34
|
32
|
28
|
24
|
23
|
23
|
22
|
20
|
19
|
18
|
28
|
32
|
22
|
17
|
17
|
17
|
20
|
|
Change in Working Capital |
(1 011)
|
(1 364)
|
(1 281)
|
(638)
|
(222)
|
(872)
|
(859)
|
(1 030)
|
(906)
|
(466)
|
(822)
|
(830)
|
(759)
|
(766)
|
(1 709)
|
(526)
|
627
|
(567)
|
(1 040)
|
(1 577)
|
(1 153)
|
2 539
|
2 840
|
688
|
624
|
(989)
|
(1 520)
|
|
Cash from Operating Activities |
2 484
N/A
|
477
-81%
|
888
+86%
|
1 917
+116%
|
2 553
+33%
|
2 147
-16%
|
2 550
+19%
|
2 316
-9%
|
1 982
-14%
|
1 972
0%
|
2 524
+28%
|
2 925
+16%
|
2 599
-11%
|
2 403
-8%
|
1 198
-50%
|
2 313
+93%
|
3 957
+71%
|
2 570
-35%
|
2 050
-20%
|
251
-88%
|
(4 356)
N/A
|
(1 196)
+73%
|
2 625
N/A
|
1 837
-30%
|
3 497
+90%
|
2 231
-36%
|
1 666
-25%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||
Capital Expenditures |
(1 390)
|
(1 051)
|
(1 629)
|
(1 157)
|
(632)
|
(683)
|
(1 118)
|
(1 920)
|
(2 941)
|
(3 443)
|
(1 673)
|
(362)
|
(344)
|
(930)
|
(2 289)
|
(2 062)
|
(952)
|
(919)
|
(1 338)
|
(1 115)
|
(559)
|
(447)
|
(239)
|
(485)
|
(740)
|
(2 011)
|
(1 841)
|
|
Other Items |
(57)
|
(25)
|
(42)
|
(31)
|
4
|
2
|
(121)
|
(248)
|
(148)
|
(15)
|
(41)
|
(26)
|
21
|
(673)
|
(1 244)
|
(772)
|
(233)
|
11
|
(757)
|
(794)
|
117
|
129
|
88
|
132
|
(11)
|
20
|
156
|
|
Cash from Investing Activities |
(1 447)
N/A
|
(1 076)
+26%
|
(1 671)
-55%
|
(1 188)
+29%
|
(629)
+47%
|
(681)
-8%
|
(1 240)
-82%
|
(2 168)
-75%
|
(3 089)
-43%
|
(3 458)
-12%
|
(1 715)
+50%
|
(389)
+77%
|
(323)
+17%
|
(1 603)
-396%
|
(3 533)
-120%
|
(2 834)
+20%
|
(1 185)
+58%
|
(907)
+23%
|
(2 095)
-131%
|
(1 908)
+9%
|
(442)
+77%
|
(319)
+28%
|
(151)
+53%
|
(353)
-134%
|
(750)
-112%
|
(1 992)
-165%
|
(1 685)
+15%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||
Net Issuance of Common Stock |
469
|
(2)
|
0
|
(179)
|
(146)
|
64
|
92
|
121
|
121
|
127
|
134
|
142
|
140
|
(75)
|
(78)
|
138
|
142
|
143
|
138
|
71
|
(329)
|
(291)
|
94
|
91
|
82
|
(316)
|
(172)
|
|
Net Issuance of Debt |
(1 258)
|
(640)
|
(1 075)
|
(834)
|
(670)
|
(882)
|
(900)
|
(146)
|
1 035
|
2 527
|
1 013
|
(1 210)
|
(1 187)
|
(652)
|
1 133
|
678
|
(1 060)
|
(548)
|
131
|
(445)
|
2 452
|
2 620
|
(913)
|
(874)
|
(513)
|
160
|
(405)
|
|
Cash Paid for Dividends |
(86)
|
(86)
|
(87)
|
(87)
|
(87)
|
(106)
|
(106)
|
(286)
|
(287)
|
(299)
|
(299)
|
(300)
|
(300)
|
(359)
|
(360)
|
(360)
|
(359)
|
(359)
|
(359)
|
(359)
|
(359)
|
(1)
|
(1)
|
(1)
|
(1)
|
(298)
|
(299)
|
|
Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(130)
|
(247)
|
(117)
|
4
|
4
|
(0)
|
1
|
|
Cash from Financing Activities |
(876)
N/A
|
(729)
+17%
|
(1 162)
-59%
|
(1 099)
+5%
|
(903)
+18%
|
(924)
-2%
|
(914)
+1%
|
(311)
+66%
|
869
N/A
|
2 355
+171%
|
847
-64%
|
(1 369)
N/A
|
(1 348)
+2%
|
(1 087)
+19%
|
694
N/A
|
455
-34%
|
(1 278)
N/A
|
(766)
+40%
|
(91)
+88%
|
(734)
-707%
|
1 633
N/A
|
2 081
+27%
|
(936)
N/A
|
(779)
+17%
|
(427)
+45%
|
(455)
-7%
|
(875)
-92%
|
|
Change in Cash | ||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(8)
|
(24)
|
0
|
4
|
14
|
(30)
|
(24)
|
22
|
18
|
47
|
20
|
11
|
|
Net Change in Cash |
161
N/A
|
(1 328)
N/A
|
(1 945)
-46%
|
(370)
+81%
|
1 021
N/A
|
542
-47%
|
396
-27%
|
(163)
N/A
|
(238)
-46%
|
869
N/A
|
1 656
+91%
|
1 167
-30%
|
928
-20%
|
(286)
N/A
|
(1 642)
-474%
|
(75)
+95%
|
1 469
N/A
|
898
-39%
|
(132)
N/A
|
(2 378)
-1 697%
|
(3 195)
-34%
|
543
N/A
|
1 560
+188%
|
722
-54%
|
2 367
+228%
|
(195)
N/A
|
(883)
-354%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||
Free Cash Flow |
1 094
N/A
|
(574)
N/A
|
(742)
-29%
|
761
N/A
|
1 921
+153%
|
1 464
-24%
|
1 432
-2%
|
396
-72%
|
(959)
N/A
|
(1 471)
-53%
|
850
N/A
|
2 562
+201%
|
2 255
-12%
|
1 474
-35%
|
(1 091)
N/A
|
251
N/A
|
3 004
+1 099%
|
1 652
-45%
|
712
-57%
|
(864)
N/A
|
(4 915)
-469%
|
(1 643)
+67%
|
2 386
N/A
|
1 352
-43%
|
2 758
+104%
|
220
-92%
|
(176)
N/A
|