Tokyo Nissan Computer System Co Ltd
TSE:3316
Cash Flow Statement
Cash Flow Statement
Tokyo Nissan Computer System Co Ltd
Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||
Net Income |
118
|
(81)
|
(173)
|
46
|
(202)
|
(9)
|
147
|
(137)
|
(69)
|
149
|
249
|
124
|
180
|
210
|
234
|
264
|
220
|
202
|
252
|
172
|
201
|
194
|
209
|
343
|
358
|
463
|
517
|
513
|
557
|
561
|
571
|
395
|
375
|
382
|
428
|
528
|
583
|
|
Depreciation & Amortization |
1
|
10
|
31
|
2
|
(1)
|
(1)
|
(2)
|
(3)
|
(10)
|
(1)
|
9
|
5
|
17
|
53
|
62
|
70
|
72
|
70
|
84
|
114
|
129
|
148
|
178
|
174
|
162
|
153
|
150
|
160
|
171
|
239
|
297
|
283
|
265
|
250
|
226
|
211
|
202
|
|
Other Non-Cash Items |
(6)
|
14
|
(50)
|
(38)
|
167
|
3
|
(112)
|
(44)
|
(56)
|
50
|
75
|
37
|
96
|
(17)
|
(37)
|
25
|
18
|
8
|
29
|
12
|
(10)
|
9
|
10
|
12
|
58
|
51
|
28
|
38
|
(9)
|
(19)
|
1
|
(1)
|
(4)
|
24
|
31
|
7
|
29
|
|
Cash Taxes Paid |
49
|
(8)
|
(6)
|
(73)
|
(145)
|
(15)
|
19
|
58
|
74
|
(78)
|
(81)
|
(115)
|
(115)
|
121
|
101
|
69
|
88
|
2
|
(27)
|
23
|
34
|
12
|
7
|
27
|
35
|
112
|
154
|
153
|
173
|
172
|
181
|
181
|
176
|
119
|
98
|
139
|
149
|
|
Cash Interest Paid |
(2)
|
(1)
|
(0)
|
1
|
1
|
(1)
|
(3)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
1
|
3
|
3
|
2
|
2
|
4
|
8
|
0
|
7
|
5
|
4
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Change in Working Capital |
1 908
|
268
|
(1 422)
|
111
|
186
|
(164)
|
44
|
125
|
(106)
|
127
|
(212)
|
(8)
|
(359)
|
(550)
|
426
|
473
|
(199)
|
(102)
|
(259)
|
(188)
|
12
|
(31)
|
113
|
(286)
|
(905)
|
(329)
|
759
|
256
|
(552)
|
(1 103)
|
238
|
1 206
|
(38)
|
(312)
|
92
|
(26)
|
(574)
|
|
Cash from Operating Activities |
2 022
N/A
|
210
-90%
|
(1 613)
N/A
|
120
N/A
|
150
+25%
|
(179)
N/A
|
50
N/A
|
(58)
N/A
|
(241)
-313%
|
325
N/A
|
122
-62%
|
158
+29%
|
(66)
N/A
|
(304)
-360%
|
684
N/A
|
832
+22%
|
111
-87%
|
178
+61%
|
106
-40%
|
110
+3%
|
332
+202%
|
321
-3%
|
510
+59%
|
244
-52%
|
(327)
N/A
|
339
N/A
|
1 455
+330%
|
968
-33%
|
166
-83%
|
(322)
N/A
|
1 108
N/A
|
1 883
+70%
|
598
-68%
|
345
-42%
|
777
+125%
|
720
-7%
|
240
-67%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(68)
|
14
|
(15)
|
(1)
|
34
|
14
|
27
|
(6)
|
30
|
(4)
|
(10)
|
(3)
|
(12)
|
(39)
|
(102)
|
(107)
|
(67)
|
(50)
|
(48)
|
(52)
|
(40)
|
(161)
|
(307)
|
(283)
|
(203)
|
(296)
|
(644)
|
(704)
|
(328)
|
(93)
|
(60)
|
(62)
|
(82)
|
(76)
|
(57)
|
(77)
|
(108)
|
|
Other Items |
(45)
|
(12)
|
107
|
5
|
(106)
|
(1)
|
4
|
1
|
36
|
(3)
|
58
|
23
|
17
|
(57)
|
(12)
|
41
|
185
|
184
|
1
|
2
|
(0)
|
(2)
|
(1)
|
1
|
(4)
|
(14)
|
(12)
|
2
|
(2)
|
(8)
|
(8)
|
(6)
|
2
|
1
|
6
|
73
|
69
|
|
Cash from Investing Activities |
(113)
N/A
|
2
N/A
|
92
+4 295%
|
5
-95%
|
(72)
N/A
|
13
N/A
|
31
+148%
|
(5)
N/A
|
67
N/A
|
(7)
N/A
|
48
N/A
|
20
-59%
|
5
-74%
|
(96)
N/A
|
(114)
-18%
|
(66)
+42%
|
118
N/A
|
133
+13%
|
(47)
N/A
|
(51)
-8%
|
(41)
+20%
|
(164)
-302%
|
(308)
-88%
|
(282)
+9%
|
(207)
+27%
|
(310)
-50%
|
(656)
-112%
|
(703)
-7%
|
(330)
+53%
|
(100)
+70%
|
(69)
+32%
|
(68)
+1%
|
(80)
-19%
|
(75)
+7%
|
(52)
+31%
|
(4)
+93%
|
(39)
-989%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
(648)
|
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
|
(30)
|
(30)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
(820)
|
(290)
|
700
|
10
|
(190)
|
90
|
170
|
120
|
20
|
0
|
0
|
0
|
0
|
(4)
|
(13)
|
(20)
|
(21)
|
(19)
|
(25)
|
(46)
|
0
|
(62)
|
(64)
|
(64)
|
(61)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash Paid for Dividends |
(31)
|
16
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
24
|
32
|
(0)
|
(7)
|
(0)
|
(0)
|
(31)
|
(31)
|
(38)
|
(38)
|
(63)
|
(63)
|
(63)
|
(63)
|
(33)
|
(33)
|
(39)
|
(39)
|
(75)
|
(75)
|
(110)
|
(110)
|
(120)
|
(119)
|
(119)
|
(119)
|
(82)
|
(82)
|
(94)
|
(94)
|
|
Other |
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)
|
3
|
3
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash from Financing Activities |
(1 499)
N/A
|
(274)
+82%
|
700
N/A
|
10
-99%
|
(190)
N/A
|
89
N/A
|
169
+91%
|
144
-15%
|
52
-64%
|
(0)
N/A
|
(7)
-1 625%
|
(0)
+99%
|
(0)
N/A
|
(35)
-34 800%
|
(45)
-28%
|
(58)
-30%
|
(59)
-1%
|
(82)
-40%
|
(88)
-7%
|
(110)
-24%
|
(123)
-13%
|
(95)
+23%
|
(97)
-2%
|
(103)
-6%
|
(100)
+3%
|
(105)
-5%
|
(76)
+28%
|
(137)
-81%
|
(137)
0%
|
(118)
+14%
|
(119)
-1%
|
(121)
-2%
|
(119)
+2%
|
(82)
+31%
|
(82)
0%
|
(94)
-15%
|
(94)
0%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||
Net Change in Cash |
410
N/A
|
(62)
N/A
|
(821)
-1 235%
|
135
N/A
|
(112)
N/A
|
(78)
+30%
|
251
N/A
|
81
-68%
|
(123)
N/A
|
318
N/A
|
163
-49%
|
177
+9%
|
(61)
N/A
|
(435)
-613%
|
526
N/A
|
708
+35%
|
170
-76%
|
230
+35%
|
(29)
N/A
|
(50)
-76%
|
168
N/A
|
63
-63%
|
105
+67%
|
(141)
N/A
|
(634)
-349%
|
(77)
+88%
|
723
N/A
|
128
-82%
|
(300)
N/A
|
(539)
-80%
|
920
N/A
|
1 694
+84%
|
399
-76%
|
188
-53%
|
644
+243%
|
622
-3%
|
107
-83%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
1 954
N/A
|
224
-89%
|
(1 628)
N/A
|
120
N/A
|
185
+54%
|
(166)
N/A
|
78
N/A
|
(64)
N/A
|
(211)
-228%
|
321
N/A
|
112
-65%
|
155
+38%
|
(78)
N/A
|
(343)
-339%
|
582
N/A
|
725
+24%
|
43
-94%
|
128
+197%
|
59
-54%
|
58
-2%
|
292
+406%
|
160
-45%
|
203
+27%
|
(39)
N/A
|
(530)
-1 244%
|
43
N/A
|
811
+1 795%
|
263
-68%
|
(162)
N/A
|
(414)
-156%
|
1 048
N/A
|
1 821
+74%
|
516
-72%
|
269
-48%
|
720
+168%
|
643
-11%
|
133
-79%
|