Fujita Corporation Co Ltd
TSE:3370
Cash Flow Statement
Cash Flow Statement
Fujita Corporation Co Ltd
| 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 | Sep-2023 | Mar-2024 | Sep-2024 | Mar-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Net Income |
(51)
|
(113)
|
(277)
|
78
|
311
|
25
|
(43)
|
(14)
|
(18)
|
(7)
|
20
|
24
|
(92)
|
(125)
|
14
|
28
|
(322)
|
(310)
|
(137)
|
(59)
|
51
|
(18)
|
(187)
|
(164)
|
19
|
(57)
|
(136)
|
(61)
|
(97)
|
(252)
|
(195)
|
(111)
|
(91)
|
(51)
|
(52)
|
(5)
|
68
|
76
|
109
|
104
|
|
| Depreciation & Amortization |
(13)
|
2
|
3
|
(19)
|
(65)
|
3
|
(5)
|
(11)
|
116
|
(18)
|
527
|
513
|
499
|
434
|
332
|
295
|
226
|
186
|
188
|
191
|
184
|
171
|
167
|
169
|
165
|
157
|
156
|
162
|
166
|
161
|
154
|
145
|
129
|
119
|
107
|
113
|
140
|
151
|
150
|
154
|
|
| Other Non-Cash Items |
1
|
13
|
11
|
2
|
(28)
|
(2)
|
35
|
(1)
|
17
|
(22)
|
115
|
180
|
230
|
190
|
141
|
130
|
249
|
268
|
166
|
115
|
77
|
82
|
121
|
130
|
26
|
35
|
101
|
90
|
123
|
170
|
108
|
66
|
77
|
82
|
133
|
133
|
104
|
94
|
52
|
68
|
|
| Cash Taxes Paid |
(151)
|
(1)
|
28
|
(11)
|
(26)
|
3
|
(4)
|
(1)
|
(0)
|
(1)
|
10
|
10
|
10
|
10
|
11
|
12
|
16
|
10
|
5
|
10
|
9
|
6
|
7
|
7
|
7
|
6
|
6
|
6
|
6
|
7
|
7
|
20
|
20
|
21
|
20
|
17
|
18
|
15
|
15
|
34
|
|
| Cash Interest Paid |
(0)
|
5
|
16
|
(0)
|
4
|
3
|
3
|
2
|
42
|
2
|
137
|
136
|
133
|
120
|
115
|
121
|
112
|
101
|
95
|
86
|
81
|
76
|
74
|
68
|
65
|
66
|
64
|
65
|
63
|
60
|
59
|
56
|
56
|
56
|
53
|
48
|
46
|
50
|
49
|
48
|
|
| Change in Working Capital |
159
|
158
|
190
|
(91)
|
(256)
|
15
|
81
|
12
|
(2)
|
99
|
(12)
|
(92)
|
(257)
|
(125)
|
(116)
|
(182)
|
57
|
164
|
124
|
48
|
(48)
|
(11)
|
58
|
18
|
(62)
|
(75)
|
(84)
|
(22)
|
39
|
5
|
(99)
|
(231)
|
(199)
|
(60)
|
(15)
|
(44)
|
(91)
|
(91)
|
(86)
|
(98)
|
|
| Cash from Operating Activities |
96
N/A
|
60
-38%
|
(73)
N/A
|
(30)
+58%
|
(38)
-26%
|
41
N/A
|
68
+65%
|
(14)
N/A
|
112
N/A
|
53
-53%
|
649
+1 132%
|
626
-4%
|
380
-39%
|
374
-2%
|
370
-1%
|
271
-27%
|
210
-23%
|
307
+46%
|
341
+11%
|
295
-14%
|
263
-11%
|
224
-15%
|
159
-29%
|
152
-5%
|
148
-3%
|
59
-60%
|
36
-39%
|
169
+364%
|
231
+37%
|
84
-64%
|
(32)
N/A
|
(131)
-305%
|
(83)
+37%
|
91
N/A
|
172
+90%
|
197
+14%
|
222
+12%
|
230
+4%
|
225
-2%
|
228
+1%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(21)
|
(177)
|
(18)
|
266
|
254
|
(26)
|
52
|
22
|
(47)
|
28
|
(306)
|
(326)
|
(320)
|
(281)
|
(225)
|
(139)
|
(90)
|
(84)
|
(155)
|
(140)
|
(43)
|
(30)
|
(152)
|
(227)
|
(155)
|
(135)
|
(187)
|
(173)
|
(83)
|
(45)
|
(68)
|
(58)
|
(21)
|
(34)
|
(89)
|
(144)
|
(158)
|
(228)
|
(244)
|
(183)
|
|
| Other Items |
478
|
2
|
47
|
44
|
261
|
55
|
(39)
|
(17)
|
(58)
|
(51)
|
121
|
98
|
(186)
|
(202)
|
57
|
521
|
748
|
960
|
622
|
210
|
224
|
24
|
19
|
37
|
158
|
207
|
60
|
24
|
25
|
11
|
106
|
81
|
(2)
|
286
|
276
|
62
|
58
|
(14)
|
8
|
2
|
|
| Cash from Investing Activities |
457
N/A
|
(175)
N/A
|
28
N/A
|
310
+991%
|
515
+66%
|
29
-94%
|
14
-53%
|
5
-62%
|
(105)
N/A
|
(23)
+78%
|
(185)
-710%
|
(228)
-23%
|
(506)
-122%
|
(483)
+4%
|
(168)
+65%
|
382
N/A
|
658
+72%
|
876
+33%
|
466
-47%
|
70
-85%
|
181
+158%
|
(6)
N/A
|
(132)
-2 181%
|
(191)
-44%
|
4
N/A
|
72
+1 793%
|
(127)
N/A
|
(149)
-17%
|
(59)
+61%
|
(34)
+42%
|
38
N/A
|
22
-41%
|
(24)
N/A
|
251
N/A
|
188
-25%
|
(81)
N/A
|
(99)
-22%
|
(242)
-144%
|
(236)
+3%
|
(181)
+23%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(336)
|
(1)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
45
|
0
|
0
|
189
|
0
|
100
|
0
|
0
|
0
|
124
|
0
|
86
|
168
|
240
|
0
|
69
|
122
|
53
|
0
|
0
|
0
|
0
|
(10)
|
|
| Net Issuance of Debt |
765
|
(297)
|
(573)
|
(291)
|
(454)
|
(78)
|
82
|
(31)
|
210
|
(98)
|
(251)
|
(509)
|
(24)
|
46
|
(168)
|
(525)
|
(742)
|
(1 112)
|
(700)
|
(347)
|
(411)
|
(273)
|
(287)
|
(199)
|
(197)
|
(168)
|
(169)
|
(181)
|
(183)
|
(92)
|
(50)
|
(49)
|
(8)
|
(179)
|
(330)
|
(297)
|
(205)
|
(136)
|
(141)
|
(38)
|
|
| Cash Paid for Dividends |
(10)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
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
|
(25)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
(17)
|
(14)
|
(12)
|
(13)
|
(21)
|
(17)
|
(6)
|
(4)
|
(4)
|
(3)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Cash from Financing Activities |
419
N/A
|
(297)
N/A
|
(575)
-93%
|
(258)
+55%
|
(421)
-63%
|
(78)
+81%
|
82
N/A
|
(31)
N/A
|
205
N/A
|
(103)
N/A
|
(255)
-149%
|
(513)
-101%
|
(37)
+93%
|
29
N/A
|
(182)
N/A
|
(537)
-195%
|
(756)
-41%
|
(1 088)
-44%
|
(672)
+38%
|
(353)
+48%
|
(227)
+36%
|
(88)
+61%
|
(190)
-116%
|
(100)
+48%
|
(198)
-99%
|
(168)
+15%
|
(46)
+73%
|
(57)
-25%
|
(97)
-70%
|
76
N/A
|
190
+149%
|
109
-43%
|
61
-44%
|
(57)
N/A
|
(277)
-385%
|
(297)
-8%
|
(205)
+31%
|
(136)
+33%
|
(141)
-3%
|
(73)
+48%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
972
N/A
|
(413)
N/A
|
(619)
-50%
|
22
N/A
|
55
+155%
|
(8)
N/A
|
164
N/A
|
(40)
N/A
|
212
N/A
|
(73)
N/A
|
209
N/A
|
(116)
N/A
|
(163)
-41%
|
(81)
+50%
|
20
N/A
|
116
+482%
|
112
-3%
|
96
-14%
|
135
+41%
|
13
-91%
|
217
+1 612%
|
130
-40%
|
(163)
N/A
|
(138)
+15%
|
(46)
+66%
|
(37)
+20%
|
(136)
-268%
|
(37)
+73%
|
75
N/A
|
126
+68%
|
195
+55%
|
(0)
N/A
|
(45)
-33 587%
|
285
N/A
|
83
-71%
|
(182)
N/A
|
(83)
+55%
|
(149)
-80%
|
(152)
-2%
|
(26)
+83%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
75
N/A
|
(118)
N/A
|
(91)
+23%
|
236
N/A
|
216
-8%
|
15
-93%
|
120
+685%
|
8
-93%
|
65
+682%
|
81
+24%
|
343
+326%
|
299
-13%
|
60
-80%
|
92
+53%
|
145
+57%
|
132
-9%
|
120
-9%
|
224
+87%
|
186
-17%
|
155
-17%
|
220
+42%
|
194
-12%
|
8
-96%
|
(76)
N/A
|
(7)
+91%
|
(75)
-954%
|
(150)
-99%
|
(4)
+97%
|
148
N/A
|
39
-74%
|
(100)
N/A
|
(190)
-89%
|
(105)
+45%
|
56
N/A
|
83
+48%
|
53
-36%
|
64
+20%
|
2
-97%
|
(19)
N/A
|
45
N/A
|
|