ASJ Inc
TSE:2351
Cash Flow Statement
Cash Flow Statement
ASJ Inc
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 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
7
|
22
|
70
|
75
|
54
|
50
|
44
|
(79)
|
(110)
|
(28)
|
(32)
|
41
|
(22)
|
(23)
|
(7)
|
79
|
68
|
34
|
(13)
|
(19)
|
(35)
|
(420)
|
(410)
|
(404)
|
(365)
|
29
|
21
|
10
|
52
|
53
|
59
|
67
|
(5)
|
(481)
|
(470)
|
(446)
|
(411)
|
83
|
41
|
37
|
34
|
|
Depreciation & Amortization |
27
|
60
|
130
|
129
|
126
|
129
|
134
|
133
|
121
|
95
|
102
|
111
|
186
|
214
|
259
|
206
|
260
|
201
|
213
|
224
|
248
|
273
|
272
|
271
|
273
|
260
|
277
|
290
|
287
|
299
|
306
|
314
|
318
|
320
|
311
|
302
|
292
|
284
|
288
|
292
|
283
|
|
Other Non-Cash Items |
(5)
|
8
|
15
|
1
|
(0)
|
(4)
|
(4)
|
85
|
85
|
7
|
8
|
1
|
(11)
|
0
|
(8)
|
6
|
10
|
(4)
|
(9)
|
(21)
|
(11)
|
374
|
377
|
383
|
365
|
(25)
|
(14)
|
(10)
|
(6)
|
4
|
4
|
4
|
4
|
504
|
502
|
502
|
502
|
(4)
|
(3)
|
(3)
|
4
|
|
Cash Taxes Paid |
(34)
|
(36)
|
30
|
29
|
25
|
23
|
23
|
21
|
14
|
9
|
10
|
6
|
21
|
32
|
45
|
20
|
25
|
12
|
24
|
28
|
21
|
31
|
22
|
18
|
27
|
17
|
7
|
13
|
7
|
6
|
19
|
14
|
18
|
16
|
16
|
17
|
22
|
25
|
27
|
22
|
25
|
|
Cash Interest Paid |
0
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
5
|
6
|
7
|
4
|
4
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
Change in Working Capital |
83
|
64
|
(68)
|
(32)
|
(6)
|
(24)
|
(31)
|
(25)
|
(9)
|
(7)
|
(3)
|
(31)
|
(6)
|
45
|
63
|
34
|
31
|
(12)
|
(24)
|
(53)
|
(160)
|
(165)
|
5
|
(79)
|
24
|
(25)
|
(42)
|
(0)
|
(29)
|
82
|
(31)
|
569
|
104
|
(93)
|
56
|
(234)
|
51
|
90
|
120
|
(285)
|
(71)
|
|
Cash from Operating Activities |
112
N/A
|
154
+38%
|
146
-5%
|
172
+18%
|
173
+1%
|
151
-13%
|
144
-5%
|
114
-21%
|
88
-23%
|
79
-10%
|
74
-7%
|
123
+66%
|
147
+20%
|
235
+60%
|
307
+30%
|
301
-2%
|
345
+14%
|
219
-37%
|
167
-24%
|
131
-22%
|
42
-68%
|
62
+48%
|
243
+291%
|
171
-30%
|
297
+74%
|
240
-19%
|
242
+1%
|
291
+20%
|
305
+5%
|
438
+44%
|
339
-23%
|
954
+182%
|
421
-56%
|
250
-41%
|
399
+60%
|
123
-69%
|
434
+252%
|
453
+4%
|
445
-2%
|
41
-91%
|
249
+508%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
211
|
184
|
(102)
|
(106)
|
(98)
|
(98)
|
(160)
|
(156)
|
(91)
|
(90)
|
(85)
|
(107)
|
(223)
|
(301)
|
(384)
|
(331)
|
(427)
|
(363)
|
(367)
|
(359)
|
(359)
|
(478)
|
(469)
|
(458)
|
(434)
|
(338)
|
(331)
|
(320)
|
(375)
|
(349)
|
(357)
|
(369)
|
(324)
|
(314)
|
(284)
|
(269)
|
(263)
|
(291)
|
(302)
|
(303)
|
(315)
|
|
Other Items |
199
|
199
|
(100)
|
(201)
|
(101)
|
(50)
|
(50)
|
100
|
0
|
(0)
|
96
|
(355)
|
(351)
|
100
|
100
|
100
|
93
|
(9)
|
0
|
0
|
(2)
|
3
|
0
|
4
|
55
|
52
|
0
|
51
|
(17)
|
(17)
|
4
|
4
|
21
|
29
|
0
|
0
|
0
|
0
|
(11)
|
(11)
|
(12)
|
|
Cash from Investing Activities |
409
N/A
|
383
-6%
|
(202)
N/A
|
(307)
-52%
|
(199)
+35%
|
(148)
+26%
|
(210)
-42%
|
(56)
+74%
|
(91)
-64%
|
(90)
+1%
|
11
N/A
|
(463)
N/A
|
(574)
-24%
|
(201)
+65%
|
(283)
-41%
|
(231)
+18%
|
(334)
-45%
|
(372)
-11%
|
(376)
-1%
|
(368)
+2%
|
(361)
+2%
|
(475)
-31%
|
(466)
+2%
|
(453)
+3%
|
(380)
+16%
|
(286)
+25%
|
(279)
+3%
|
(269)
+3%
|
(392)
-45%
|
(367)
+6%
|
(353)
+4%
|
(365)
-3%
|
(303)
+17%
|
(284)
+6%
|
(276)
+3%
|
(261)
+6%
|
(255)
+2%
|
(291)
-14%
|
(313)
-7%
|
(314)
0%
|
(327)
-4%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
2
|
2
|
0
|
0
|
0
|
0
|
(26)
|
(26)
|
0
|
(26)
|
0
|
0
|
6
|
143
|
1 236
|
1 233
|
1 233
|
1 096
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
9
|
0
|
12
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
(100)
|
(100)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
800
|
0
|
(159)
|
(627)
|
(1 150)
|
(1 150)
|
(991)
|
0
|
0
|
0
|
129
|
119
|
188
|
178
|
38
|
187
|
108
|
108
|
45
|
(105)
|
(104)
|
(104)
|
(40)
|
(58)
|
(58)
|
(58)
|
(58)
|
(40)
|
(39)
|
(40)
|
|
Cash Paid for Dividends |
26
|
26
|
(15)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(26)
|
(14)
|
(14)
|
(14)
|
(16)
|
(15)
|
(15)
|
(16)
|
(14)
|
(16)
|
(16)
|
(16)
|
(15)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(15)
|
(15)
|
(16)
|
(18)
|
(16)
|
(16)
|
|
Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(101)
|
(126)
|
(25)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
19
|
15
|
0
|
94
|
75
|
78
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(8)
|
|
Cash from Financing Activities |
(72)
N/A
|
(72)
0%
|
(15)
+79%
|
(13)
+13%
|
(13)
-1%
|
(13)
+1%
|
(39)
-199%
|
(39)
0%
|
(13)
+67%
|
(13)
+1%
|
(13)
+0%
|
686
N/A
|
667
-3%
|
(53)
N/A
|
558
N/A
|
69
-88%
|
69
N/A
|
91
+32%
|
(536)
N/A
|
(15)
+97%
|
(15)
+0%
|
113
N/A
|
105
-7%
|
172
+64%
|
162
-6%
|
22
-86%
|
172
+682%
|
92
-46%
|
120
+30%
|
53
-56%
|
(96)
N/A
|
(14)
+85%
|
(41)
-187%
|
26
N/A
|
8
-69%
|
(73)
N/A
|
(73)
+0%
|
(74)
-1%
|
(58)
+22%
|
(55)
+4%
|
(64)
-15%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(3)
|
(3)
|
(1)
|
(0)
|
0
|
2
|
3
|
1
|
2
|
3
|
2
|
(2)
|
(5)
|
(0)
|
(0)
|
4
|
4
|
(2)
|
(1)
|
0
|
(1)
|
1
|
(1)
|
(1)
|
(0)
|
(1)
|
0
|
(0)
|
(1)
|
0
|
1
|
1
|
2
|
2
|
4
|
4
|
2
|
1
|
1
|
1
|
1
|
|
Net Change in Cash |
446
N/A
|
462
+4%
|
(72)
N/A
|
(149)
-107%
|
(39)
+74%
|
(9)
+77%
|
(102)
-1 060%
|
21
N/A
|
(14)
N/A
|
(21)
-47%
|
74
N/A
|
344
+364%
|
236
-31%
|
(20)
N/A
|
581
N/A
|
143
-75%
|
83
-42%
|
(64)
N/A
|
(745)
-1 065%
|
(253)
+66%
|
(335)
-33%
|
(298)
+11%
|
(118)
+60%
|
(112)
+5%
|
79
N/A
|
(25)
N/A
|
135
N/A
|
114
-16%
|
32
-72%
|
125
+296%
|
(110)
N/A
|
576
N/A
|
79
-86%
|
(6)
N/A
|
135
N/A
|
(206)
N/A
|
108
N/A
|
90
-17%
|
76
-15%
|
(327)
N/A
|
(140)
+57%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
323
N/A
|
339
+5%
|
44
-87%
|
66
+49%
|
75
+14%
|
53
-30%
|
(16)
N/A
|
(41)
-156%
|
(3)
+92%
|
(11)
-228%
|
(11)
+3%
|
15
N/A
|
(75)
N/A
|
(66)
+12%
|
(77)
-17%
|
(30)
+61%
|
(82)
-176%
|
(145)
-76%
|
(200)
-38%
|
(228)
-14%
|
(317)
-39%
|
(416)
-31%
|
(226)
+46%
|
(287)
-27%
|
(137)
+52%
|
(98)
+28%
|
(89)
+10%
|
(29)
+68%
|
(70)
-143%
|
89
N/A
|
(18)
N/A
|
585
N/A
|
97
-83%
|
(64)
N/A
|
115
N/A
|
(145)
N/A
|
170
N/A
|
162
-5%
|
144
-11%
|
(262)
N/A
|
(66)
+75%
|