Housecom Corp
TSE:3275
Cash Flow Statement
Cash Flow Statement
Housecom Corp
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 |
664
|
582
|
466
|
389
|
719
|
939
|
842
|
908
|
1 023
|
1 140
|
1 147
|
1 168
|
1 286
|
1 227
|
1 324
|
1 194
|
1 129
|
882
|
534
|
489
|
590
|
750
|
582
|
429
|
|
Depreciation & Amortization |
127
|
130
|
137
|
138
|
141
|
143
|
130
|
116
|
107
|
118
|
132
|
124
|
119
|
117
|
115
|
122
|
121
|
117
|
183
|
240
|
310
|
374
|
385
|
390
|
|
Other Non-Cash Items |
(19)
|
(242)
|
(257)
|
(230)
|
(324)
|
(293)
|
(246)
|
(252)
|
(196)
|
(187)
|
(140)
|
(156)
|
(66)
|
(126)
|
(270)
|
(116)
|
(24)
|
(15)
|
(146)
|
(157)
|
(69)
|
(149)
|
(297)
|
(150)
|
|
Cash Taxes Paid |
304
|
367
|
368
|
224
|
223
|
352
|
352
|
337
|
338
|
376
|
423
|
409
|
407
|
475
|
438
|
412
|
512
|
480
|
318
|
173
|
227
|
175
|
208
|
329
|
|
Cash Interest Paid |
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
|
Change in Working Capital |
(23)
|
34
|
27
|
108
|
120
|
104
|
262
|
(16)
|
(222)
|
(61)
|
(138)
|
(83)
|
(18)
|
(178)
|
(177)
|
(225)
|
(540)
|
(431)
|
(318)
|
132
|
(64)
|
(96)
|
1
|
(116)
|
|
Cash from Operating Activities |
750
N/A
|
504
-33%
|
373
-26%
|
405
+9%
|
657
+62%
|
894
+36%
|
987
+10%
|
756
-23%
|
712
-6%
|
1 010
+42%
|
1 001
-1%
|
1 053
+5%
|
1 321
+25%
|
1 040
-21%
|
993
-5%
|
974
-2%
|
686
-30%
|
553
-19%
|
252
-54%
|
705
+179%
|
767
+9%
|
880
+15%
|
671
-24%
|
553
-18%
|
|
Investing Cash Flow | |||||||||||||||||||||||||
Capital Expenditures |
(101)
|
(98)
|
(136)
|
(124)
|
(110)
|
(132)
|
(113)
|
(119)
|
(159)
|
(137)
|
(234)
|
(287)
|
(145)
|
(84)
|
(132)
|
(184)
|
(454)
|
(890)
|
(807)
|
(368)
|
(175)
|
(310)
|
(277)
|
(67)
|
|
Other Items |
(64)
|
561
|
(104)
|
(84)
|
(6)
|
(17)
|
(39)
|
(69)
|
(1 091)
|
(2 069)
|
(46)
|
935
|
(69)
|
(96)
|
(115)
|
(320)
|
688
|
884
|
(931)
|
(908)
|
(53)
|
(883)
|
(1 002)
|
882
|
|
Cash from Investing Activities |
(164)
N/A
|
463
N/A
|
(240)
N/A
|
(209)
+13%
|
(116)
+44%
|
(149)
-28%
|
(153)
-3%
|
(188)
-23%
|
(1 250)
-566%
|
(2 206)
-77%
|
(280)
+87%
|
648
N/A
|
(215)
N/A
|
(180)
+16%
|
(247)
-37%
|
(503)
-104%
|
234
N/A
|
(6)
N/A
|
(1 738)
-27 704%
|
(1 275)
+27%
|
(228)
+82%
|
(1 193)
-422%
|
(1 279)
-7%
|
815
N/A
|
|
Financing Cash Flow | |||||||||||||||||||||||||
Net Issuance of Common Stock |
437
|
0
|
0
|
0
|
0
|
(2)
|
(17)
|
(25)
|
(10)
|
(9)
|
(9)
|
(12)
|
(12)
|
(38)
|
(38)
|
(0)
|
(18)
|
0
|
0
|
(60)
|
(88)
|
0
|
0
|
0
|
|
Net Issuance of Debt |
(5)
|
(8)
|
(10)
|
(11)
|
(9)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(7)
|
(4)
|
(4)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(8)
|
992
|
(48)
|
|
Cash Paid for Dividends |
0
|
(102)
|
(160)
|
(97)
|
(84)
|
(121)
|
(138)
|
(144)
|
(167)
|
(190)
|
(205)
|
(228)
|
(244)
|
(259)
|
(274)
|
(269)
|
(277)
|
(279)
|
(278)
|
(139)
|
(70)
|
(116)
|
(108)
|
(124)
|
|
Other |
(19)
|
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 |
413
N/A
|
(113)
N/A
|
(171)
-51%
|
(107)
+37%
|
(93)
+13%
|
(130)
-40%
|
(162)
-24%
|
(177)
-9%
|
(185)
-5%
|
(208)
-12%
|
(223)
-7%
|
(247)
-11%
|
(261)
-5%
|
(301)
-15%
|
(317)
-5%
|
(275)
+13%
|
(301)
-10%
|
(303)
0%
|
(284)
+6%
|
(205)
+28%
|
(164)
+20%
|
(152)
+8%
|
884
N/A
|
(172)
N/A
|
|
Change in Cash | |||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Change in Cash |
1 000
N/A
|
854
-15%
|
(38)
N/A
|
90
N/A
|
448
+399%
|
615
+37%
|
673
+9%
|
392
-42%
|
(723)
N/A
|
(1 405)
-94%
|
498
N/A
|
1 454
+192%
|
845
-42%
|
559
-34%
|
429
-23%
|
196
-54%
|
619
+216%
|
243
-61%
|
(1 770)
N/A
|
(776)
+56%
|
375
N/A
|
(465)
N/A
|
275
N/A
|
1 196
+335%
|
|
Free Cash Flow | |||||||||||||||||||||||||
Free Cash Flow |
650
N/A
|
406
-38%
|
237
-42%
|
281
+18%
|
547
+94%
|
762
+39%
|
874
+15%
|
637
-27%
|
553
-13%
|
872
+58%
|
767
-12%
|
767
0%
|
1 175
+53%
|
956
-19%
|
860
-10%
|
791
-8%
|
232
-71%
|
(337)
N/A
|
(555)
-64%
|
337
N/A
|
592
+76%
|
569
-4%
|
393
-31%
|
486
+24%
|