PCI Holdings Inc
TSE:3918
Cash Flow Statement
Cash Flow Statement
PCI Holdings Inc
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 |
592
|
650
|
706
|
726
|
732
|
611
|
806
|
701
|
588
|
749
|
1 212
|
1 591
|
1 175
|
1 291
|
|
Depreciation & Amortization |
38
|
44
|
67
|
143
|
217
|
222
|
214
|
213
|
217
|
221
|
311
|
391
|
390
|
381
|
|
Other Non-Cash Items |
4
|
56
|
88
|
119
|
50
|
(315)
|
(247)
|
200
|
256
|
(116)
|
(105)
|
(59)
|
300
|
204
|
|
Cash Taxes Paid |
143
|
202
|
239
|
324
|
419
|
274
|
316
|
326
|
157
|
341
|
350
|
422
|
542
|
473
|
|
Cash Interest Paid |
2
|
2
|
4
|
8
|
13
|
12
|
14
|
17
|
14
|
20
|
23
|
15
|
9
|
7
|
|
Change in Working Capital |
(300)
|
(331)
|
(215)
|
304
|
132
|
(301)
|
(438)
|
207
|
268
|
(419)
|
(425)
|
(990)
|
(1 129)
|
(223)
|
|
Cash from Operating Activities |
334
N/A
|
419
+25%
|
645
+54%
|
1 292
+100%
|
1 131
-12%
|
217
-81%
|
335
+54%
|
1 321
+295%
|
1 329
+1%
|
434
-67%
|
992
+129%
|
934
-6%
|
736
-21%
|
1 653
+125%
|
|
Investing Cash Flow | |||||||||||||||
Capital Expenditures |
(24)
|
(34)
|
(51)
|
(143)
|
(288)
|
(341)
|
(196)
|
(61)
|
(94)
|
(117)
|
(89)
|
(83)
|
(145)
|
(199)
|
|
Other Items |
(188)
|
(323)
|
(566)
|
(327)
|
(491)
|
(406)
|
(247)
|
(283)
|
(430)
|
(3 658)
|
(3 275)
|
(18)
|
(48)
|
(638)
|
|
Cash from Investing Activities |
(212)
N/A
|
(357)
-68%
|
(616)
-73%
|
(470)
+24%
|
(779)
-66%
|
(747)
+4%
|
(442)
+41%
|
(344)
+22%
|
(524)
-52%
|
(3 776)
-621%
|
(3 365)
+11%
|
(101)
+97%
|
(193)
-91%
|
(837)
-333%
|
|
Financing Cash Flow | |||||||||||||||
Net Issuance of Common Stock |
773
|
768
|
12
|
(138)
|
(147)
|
(245)
|
(248)
|
(0)
|
(0)
|
(0)
|
2 091
|
2 091
|
(0)
|
0
|
|
Net Issuance of Debt |
0
|
310
|
(224)
|
(94)
|
107
|
181
|
1 930
|
1 270
|
858
|
4 080
|
(934)
|
(4 443)
|
(868)
|
(374)
|
|
Cash Paid for Dividends |
(133)
|
(186)
|
(187)
|
(189)
|
(188)
|
(231)
|
(354)
|
(246)
|
(247)
|
(255)
|
(255)
|
(284)
|
(311)
|
(311)
|
|
Other |
(11)
|
(22)
|
(5)
|
(1)
|
(7)
|
(3)
|
(4)
|
219
|
217
|
(19)
|
(54)
|
(86)
|
(48)
|
(119)
|
|
Cash from Financing Activities |
628
N/A
|
870
+38%
|
(403)
N/A
|
(421)
-4%
|
(235)
+44%
|
(297)
-26%
|
1 325
N/A
|
1 243
-6%
|
828
-33%
|
3 805
+360%
|
848
-78%
|
(2 721)
N/A
|
(1 227)
+55%
|
(804)
+34%
|
|
Change in Cash | |||||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
2
|
2
|
4
|
3
|
|
Net Change in Cash |
750
N/A
|
931
+24%
|
(374)
N/A
|
401
N/A
|
116
-71%
|
(828)
N/A
|
1 217
N/A
|
2 221
+82%
|
1 633
-26%
|
464
-72%
|
(1 522)
N/A
|
(1 886)
-24%
|
(680)
+64%
|
15
N/A
|
|
Free Cash Flow | |||||||||||||||
Free Cash Flow |
310
N/A
|
385
+24%
|
595
+55%
|
1 149
+93%
|
843
-27%
|
(124)
N/A
|
139
N/A
|
1 260
+807%
|
1 236
-2%
|
317
-74%
|
903
+185%
|
850
-6%
|
591
-30%
|
1 454
+146%
|