Temairazu Inc
TSE:2477
Cash Flow Statement
Cash Flow Statement
Temairazu Inc
Sep-2007 | Mar-2008 | Sep-2008 | Mar-2009 | Sep-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||||||||||||||||||||
Net Income |
(32)
|
(63)
|
4
|
85
|
61
|
158
|
243
|
252
|
206
|
137
|
64
|
67
|
(5)
|
(8)
|
65
|
87
|
79
|
149
|
246
|
342
|
416
|
450
|
478
|
582
|
694
|
756
|
884
|
1 085
|
1 165
|
1 167
|
1 148
|
1 115
|
1 179
|
1 261
|
1 334
|
1 400
|
|
Depreciation & Amortization |
12
|
36
|
1
|
4
|
0
|
0
|
15
|
58
|
73
|
56
|
53
|
47
|
48
|
48
|
48
|
48
|
49
|
49
|
49
|
4
|
4
|
3
|
3
|
3
|
4
|
4
|
3
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
|
Other Non-Cash Items |
(1)
|
56
|
(1)
|
(59)
|
2
|
9
|
3
|
2
|
74
|
68
|
69
|
(6)
|
2
|
5
|
(1)
|
(35)
|
(32)
|
3
|
(2)
|
(5)
|
(1)
|
3
|
8
|
7
|
(3)
|
(4)
|
(2)
|
(7)
|
(1)
|
0
|
(5)
|
(4)
|
0
|
1
|
(2)
|
(3)
|
|
Cash Taxes Paid |
(62)
|
(146)
|
(41)
|
11
|
23
|
17
|
15
|
79
|
79
|
109
|
111
|
83
|
83
|
13
|
(19)
|
56
|
75
|
8
|
(14)
|
49
|
94
|
195
|
222
|
161
|
169
|
243
|
281
|
309
|
343
|
402
|
423
|
387
|
405
|
392
|
394
|
463
|
|
Change in Working Capital |
53
|
120
|
38
|
11
|
(44)
|
(25)
|
(16)
|
(70)
|
(50)
|
(97)
|
(110)
|
(89)
|
(95)
|
(32)
|
16
|
(57)
|
(98)
|
(45)
|
(6)
|
(82)
|
(143)
|
(203)
|
(201)
|
(162)
|
(183)
|
(256)
|
(298)
|
(342)
|
(324)
|
(402)
|
(454)
|
(390)
|
(450)
|
(428)
|
(368)
|
(469)
|
|
Cash from Operating Activities |
32
N/A
|
149
+363%
|
42
-72%
|
40
-4%
|
20
-51%
|
142
+624%
|
246
+73%
|
243
-1%
|
303
+25%
|
164
-46%
|
76
-54%
|
19
-75%
|
(51)
N/A
|
13
N/A
|
128
+857%
|
43
-66%
|
(2)
N/A
|
156
N/A
|
287
+84%
|
282
-2%
|
276
-2%
|
253
-8%
|
289
+14%
|
430
+49%
|
512
+19%
|
500
-2%
|
586
+17%
|
738
+26%
|
842
+14%
|
768
-9%
|
690
-10%
|
722
+5%
|
731
+1%
|
835
+14%
|
965
+16%
|
930
-4%
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||||||||||
Capital Expenditures |
13
|
13
|
(0)
|
(1)
|
1
|
4
|
4
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(6)
|
(5)
|
(1)
|
(5)
|
0
|
0
|
(8)
|
(12)
|
(3)
|
0
|
0
|
(8)
|
(7)
|
0
|
0
|
(1)
|
(2)
|
0
|
(2)
|
0
|
0
|
(0)
|
(5)
|
(6)
|
|
Other Items |
(27)
|
(57)
|
20
|
71
|
4
|
(38)
|
(38)
|
(17)
|
(14)
|
7
|
7
|
0
|
0
|
5
|
5
|
36
|
49
|
27
|
14
|
0
|
0
|
(0)
|
(0)
|
7
|
6
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
|
Cash from Investing Activities |
(14)
N/A
|
(44)
-205%
|
20
N/A
|
69
+242%
|
5
-93%
|
(34)
N/A
|
(34)
N/A
|
(17)
+51%
|
(14)
+15%
|
6
N/A
|
6
N/A
|
(2)
N/A
|
(6)
-168%
|
0
N/A
|
4
+1 800%
|
31
+711%
|
49
+58%
|
31
-36%
|
6
-80%
|
(12)
N/A
|
(3)
+70%
|
(0)
+97%
|
(0)
+30%
|
(0)
-471%
|
(2)
-297%
|
(1)
+24%
|
0
N/A
|
(1)
N/A
|
(2)
-255%
|
0
N/A
|
(2)
N/A
|
0
N/A
|
1
N/A
|
1
+0%
|
(4)
N/A
|
(6)
-36%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
|
Net Issuance of Debt |
(5)
|
(5)
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(16)
|
(16)
|
(23)
|
(23)
|
(64)
|
(65)
|
(94)
|
(94)
|
(129)
|
(213)
|
(171)
|
(175)
|
(175)
|
(168)
|
(178)
|
(181)
|
(197)
|
|
Other |
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
|
Cash from Financing Activities |
(5)
N/A
|
(5)
+10%
|
0
N/A
|
(2)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
+50%
|
(16)
-32 100%
|
(16)
+0%
|
(23)
-40%
|
(23)
0%
|
(65)
-186%
|
(65)
0%
|
(94)
-45%
|
(94)
+0%
|
(129)
-38%
|
(213)
-65%
|
(172)
+20%
|
(175)
-2%
|
(175)
0%
|
(169)
+4%
|
(178)
-6%
|
(182)
-2%
|
(198)
-9%
|
|
Change in Cash | |||||||||||||||||||||||||||||||||||||
Net Change in Cash |
13
N/A
|
101
+683%
|
67
-33%
|
108
+61%
|
24
-78%
|
108
+347%
|
211
+96%
|
226
+7%
|
289
+28%
|
170
-41%
|
82
-52%
|
17
-80%
|
(56)
N/A
|
14
N/A
|
132
+871%
|
74
-44%
|
46
-38%
|
187
+303%
|
293
+57%
|
254
-13%
|
256
+1%
|
231
-10%
|
266
+15%
|
365
+37%
|
446
+22%
|
405
-9%
|
493
+22%
|
609
+24%
|
626
+3%
|
595
-5%
|
513
-14%
|
545
+6%
|
563
+3%
|
658
+17%
|
779
+18%
|
726
-7%
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||||||||
Free Cash Flow |
45
N/A
|
162
+260%
|
42
-74%
|
39
-6%
|
21
-47%
|
146
+602%
|
250
+71%
|
243
-3%
|
303
+25%
|
163
-46%
|
75
-54%
|
17
-78%
|
(56)
N/A
|
9
N/A
|
127
+1 331%
|
39
-70%
|
(2)
N/A
|
156
N/A
|
279
+79%
|
270
-3%
|
272
+1%
|
253
-7%
|
289
+14%
|
422
+46%
|
505
+19%
|
500
-1%
|
586
+17%
|
738
+26%
|
840
+14%
|
768
-9%
|
688
-10%
|
722
+5%
|
731
+1%
|
835
+14%
|
960
+15%
|
924
-4%
|