JTP Co Ltd
TSE:2488
Cash Flow Statement
Cash Flow Statement
JTP Co Ltd
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 |
185
|
(81)
|
(451)
|
(54)
|
(135)
|
(174)
|
(191)
|
(79)
|
(116)
|
(101)
|
25
|
133
|
36
|
23
|
90
|
30
|
206
|
367
|
190
|
157
|
48
|
42
|
250
|
240
|
246
|
397
|
474
|
314
|
382
|
419
|
401
|
528
|
476
|
506
|
|
Depreciation & Amortization |
(1)
|
1
|
15
|
7
|
7
|
(4)
|
9
|
(10)
|
3
|
65
|
83
|
90
|
93
|
91
|
99
|
117
|
126
|
126
|
126
|
103
|
74
|
62
|
53
|
48
|
47
|
43
|
37
|
35
|
32
|
33
|
33
|
32
|
34
|
39
|
|
Other Non-Cash Items |
(158)
|
(244)
|
201
|
44
|
(113)
|
133
|
174
|
149
|
321
|
141
|
(22)
|
31
|
28
|
(56)
|
(92)
|
(19)
|
1
|
3
|
90
|
37
|
162
|
74
|
(103)
|
6
|
1
|
(0)
|
0
|
7
|
1
|
74
|
73
|
(12)
|
(15)
|
46
|
|
Cash Taxes Paid |
167
|
(49)
|
(8)
|
(128)
|
(205)
|
(2)
|
(51)
|
(100)
|
(100)
|
12
|
12
|
10
|
10
|
29
|
35
|
33
|
43
|
110
|
151
|
116
|
117
|
76
|
54
|
60
|
54
|
88
|
102
|
176
|
216
|
135
|
119
|
167
|
182
|
173
|
|
Cash Interest Paid |
(0)
|
0
|
0
|
0
|
0
|
1
|
2
|
3
|
3
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Change in Working Capital |
179
|
36
|
(295)
|
299
|
588
|
4
|
(52)
|
(63)
|
(134)
|
(32)
|
(184)
|
(264)
|
6
|
9
|
(104)
|
109
|
252
|
(107)
|
(145)
|
(34)
|
(151)
|
(53)
|
(84)
|
(119)
|
6
|
(219)
|
(252)
|
(98)
|
(216)
|
(3)
|
(3)
|
(165)
|
32
|
(71)
|
|
Cash from Operating Activities |
205
N/A
|
(287)
N/A
|
(530)
-84%
|
296
N/A
|
347
+17%
|
(41)
N/A
|
(60)
-47%
|
(3)
+95%
|
74
N/A
|
73
-2%
|
(98)
N/A
|
(10)
+90%
|
162
N/A
|
68
-58%
|
(7)
N/A
|
237
N/A
|
585
+147%
|
388
-34%
|
260
-33%
|
264
+1%
|
132
-50%
|
125
-6%
|
115
-8%
|
175
+51%
|
300
+72%
|
221
-26%
|
260
+18%
|
258
-1%
|
200
-22%
|
522
+161%
|
504
-4%
|
383
-24%
|
527
+38%
|
520
-1%
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||||||||
Capital Expenditures |
(25)
|
(1)
|
(35)
|
(8)
|
72
|
12
|
9
|
18
|
(10)
|
(102)
|
(94)
|
(37)
|
(42)
|
(106)
|
(116)
|
(149)
|
(137)
|
(37)
|
(24)
|
(15)
|
(37)
|
(46)
|
(27)
|
(28)
|
(61)
|
(79)
|
(39)
|
(24)
|
(26)
|
(23)
|
(35)
|
(60)
|
(69)
|
(78)
|
|
Other Items |
7
|
(1)
|
48
|
0
|
(2)
|
1
|
(3)
|
(68)
|
(114)
|
116
|
240
|
(37)
|
(17)
|
20
|
(62)
|
(77)
|
(0)
|
23
|
(22)
|
19
|
(11)
|
(52)
|
(19)
|
(60)
|
(39)
|
(4)
|
(42)
|
(37)
|
(49)
|
(45)
|
(22)
|
(15)
|
34
|
23
|
|
Cash from Investing Activities |
(18)
N/A
|
(2)
+89%
|
13
N/A
|
(7)
N/A
|
70
N/A
|
13
-82%
|
6
-54%
|
(50)
N/A
|
(125)
-150%
|
13
N/A
|
146
+1 008%
|
(74)
N/A
|
(58)
+21%
|
(87)
-50%
|
(178)
-105%
|
(226)
-27%
|
(138)
+39%
|
(15)
+89%
|
(46)
-212%
|
4
N/A
|
(47)
N/A
|
(98)
-107%
|
(46)
+53%
|
(88)
-92%
|
(100)
-14%
|
(83)
+18%
|
(81)
+2%
|
(61)
+25%
|
(75)
-24%
|
(68)
+9%
|
(57)
+16%
|
(75)
-32%
|
(35)
+53%
|
(55)
-56%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
(545)
|
(14)
|
(27)
|
(46)
|
(44)
|
43
|
30
|
65
|
47
|
(70)
|
(82)
|
(42)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(57)
|
(57)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
423
|
423
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
373
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(6)
|
(6)
|
(6)
|
(4)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash Paid for Dividends |
(36)
|
(16)
|
(15)
|
(27)
|
(28)
|
4
|
4
|
4
|
4
|
(54)
|
(54)
|
(104)
|
(104)
|
(103)
|
(103)
|
(52)
|
(52)
|
(80)
|
(80)
|
(77)
|
(78)
|
(51)
|
(51)
|
(101)
|
(101)
|
(101)
|
(101)
|
(126)
|
(126)
|
(118)
|
(119)
|
(117)
|
(172)
|
(173)
|
|
Other |
0
|
0
|
0
|
0
|
0
|
(7)
|
(14)
|
(22)
|
(30)
|
(31)
|
(31)
|
(32)
|
(34)
|
(34)
|
(32)
|
(32)
|
(33)
|
(11)
|
5
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
Cash from Financing Activities |
(208)
N/A
|
(29)
+86%
|
(162)
-450%
|
(73)
+55%
|
(72)
+2%
|
40
N/A
|
19
-52%
|
46
+142%
|
20
-56%
|
(155)
N/A
|
(166)
-7%
|
(178)
-7%
|
(138)
+23%
|
(137)
+1%
|
(137)
+0%
|
(86)
+37%
|
(87)
-1%
|
(96)
-10%
|
(81)
+16%
|
(140)
-74%
|
(140)
0%
|
(55)
+61%
|
(53)
+3%
|
(103)
-95%
|
(103)
+0%
|
(103)
+0%
|
(103)
0%
|
296
N/A
|
297
+0%
|
(118)
N/A
|
(119)
0%
|
(117)
+1%
|
(172)
-47%
|
(173)
-1%
|
|
Change in Cash | |||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(21)
|
48
|
(18)
|
(57)
|
26
|
(21)
|
(21)
|
(20)
|
(12)
|
(10)
|
(11)
|
0
|
4
|
5
|
2
|
2
|
4
|
2
|
(2)
|
(0)
|
3
|
1
|
(2)
|
1
|
1
|
(1)
|
(0)
|
(0)
|
0
|
1
|
2
|
4
|
2
|
0
|
|
Net Change in Cash |
(42)
N/A
|
(271)
-547%
|
(697)
-157%
|
159
N/A
|
371
+133%
|
(9)
N/A
|
(56)
-513%
|
(26)
+53%
|
(43)
-63%
|
(79)
-83%
|
(130)
-65%
|
(261)
-102%
|
(30)
+88%
|
(151)
-401%
|
(320)
-111%
|
(73)
+77%
|
364
N/A
|
280
-23%
|
132
-53%
|
128
-3%
|
(52)
N/A
|
(27)
+48%
|
14
N/A
|
(16)
N/A
|
97
N/A
|
34
-65%
|
75
+122%
|
493
+553%
|
422
-14%
|
337
-20%
|
330
-2%
|
194
-41%
|
321
+66%
|
292
-9%
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||||||
Free Cash Flow |
180
N/A
|
(289)
N/A
|
(565)
-96%
|
289
N/A
|
419
+45%
|
(29)
N/A
|
(51)
-74%
|
15
N/A
|
64
+321%
|
(30)
N/A
|
(192)
-542%
|
(46)
+76%
|
121
N/A
|
(38)
N/A
|
(123)
-221%
|
88
N/A
|
448
+410%
|
351
-22%
|
236
-33%
|
249
+6%
|
96
-62%
|
79
-17%
|
89
+12%
|
147
+65%
|
239
+63%
|
142
-41%
|
221
+56%
|
234
+6%
|
174
-26%
|
499
+186%
|
468
-6%
|
323
-31%
|
458
+42%
|
443
-3%
|