Tayca Corp
TSE:4027
Cash Flow Statement
Cash Flow Statement
Tayca Corp
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||
Net Income |
115
|
446
|
1 041
|
1 116
|
1 721
|
2 830
|
3 067
|
2 857
|
2 695
|
2 462
|
2 574
|
3 149
|
3 838
|
4 275
|
4 765
|
5 093
|
5 858
|
6 458
|
5 491
|
5 458
|
5 860
|
5 473
|
5 708
|
4 205
|
2 728
|
3 524
|
4 093
|
4 977
|
4 270
|
2 810
|
2 685
|
|
Depreciation & Amortization |
255
|
(81)
|
582
|
(245)
|
490
|
2 642
|
2 490
|
2 254
|
2 040
|
2 006
|
1 965
|
1 900
|
1 814
|
1 827
|
1 886
|
1 956
|
2 043
|
2 039
|
1 986
|
2 104
|
2 289
|
2 554
|
2 822
|
2 699
|
2 956
|
3 416
|
3 455
|
3 452
|
3 419
|
3 305
|
3 202
|
|
Other Non-Cash Items |
48
|
(4)
|
27
|
(17)
|
143
|
154
|
273
|
281
|
52
|
28
|
59
|
37
|
(2)
|
(6)
|
12
|
2
|
13
|
(10)
|
(8)
|
(22)
|
(9)
|
(5)
|
(137)
|
(321)
|
(33)
|
153
|
(27)
|
(39)
|
263
|
266
|
(88)
|
|
Cash Taxes Paid |
(1 004)
|
357
|
357
|
750
|
770
|
860
|
1 056
|
1 190
|
1 326
|
899
|
759
|
838
|
792
|
1 287
|
1 504
|
1 471
|
1 630
|
1 732
|
1 897
|
1 886
|
1 997
|
1 790
|
1 711
|
1 858
|
1 380
|
839
|
831
|
1 250
|
1 473
|
1 373
|
1 112
|
|
Cash Interest Paid |
8
|
(2)
|
37
|
(12)
|
33
|
123
|
96
|
97
|
111
|
100
|
83
|
65
|
57
|
54
|
47
|
39
|
33
|
30
|
33
|
42
|
42
|
46
|
45
|
44
|
50
|
39
|
34
|
40
|
52
|
72
|
86
|
|
Change in Working Capital |
2 132
|
(445)
|
(685)
|
(787)
|
(271)
|
(916)
|
(2 454)
|
(5 269)
|
(4 938)
|
987
|
1 830
|
(863)
|
(976)
|
(949)
|
(922)
|
35
|
(540)
|
(3 084)
|
(3 467)
|
(4 046)
|
(3 311)
|
(1 534)
|
(3 228)
|
(2 409)
|
(699)
|
(1 801)
|
(2 679)
|
(4 606)
|
(7 369)
|
(7 111)
|
(819)
|
|
Cash from Operating Activities |
2 550
N/A
|
(84)
N/A
|
965
N/A
|
67
-93%
|
2 083
+3 009%
|
4 710
+126%
|
3 376
-28%
|
123
-96%
|
(151)
N/A
|
5 483
N/A
|
6 428
+17%
|
4 223
-34%
|
4 674
+11%
|
5 147
+10%
|
5 741
+12%
|
7 086
+23%
|
7 374
+4%
|
5 403
-27%
|
4 002
-26%
|
3 494
-13%
|
4 829
+38%
|
6 488
+34%
|
5 165
-20%
|
4 174
-19%
|
4 952
+19%
|
5 292
+7%
|
4 842
-9%
|
3 784
-22%
|
583
-85%
|
(730)
N/A
|
4 980
N/A
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||
Capital Expenditures |
(123)
|
494
|
152
|
874
|
417
|
(1 730)
|
(1 613)
|
(1 742)
|
(1 589)
|
(1 503)
|
(1 810)
|
(1 716)
|
(2 213)
|
(2 851)
|
(2 786)
|
(2 358)
|
(1 489)
|
(1 999)
|
(2 134)
|
(1 684)
|
(3 458)
|
(4 938)
|
(5 534)
|
(4 608)
|
(4 857)
|
(4 516)
|
(2 473)
|
(2 497)
|
(2 687)
|
(3 107)
|
(3 617)
|
|
Other Items |
(202)
|
110
|
88
|
153
|
117
|
(163)
|
(218)
|
(170)
|
(121)
|
(159)
|
(294)
|
(234)
|
(41)
|
(53)
|
(95)
|
(73)
|
(260)
|
(281)
|
(2 858)
|
(3 072)
|
(329)
|
(273)
|
36
|
(52)
|
(48)
|
31
|
(334)
|
(478)
|
(293)
|
(348)
|
(332)
|
|
Cash from Investing Activities |
(325)
N/A
|
604
N/A
|
240
-60%
|
1 027
+328%
|
534
-48%
|
(1 893)
N/A
|
(1 831)
+3%
|
(1 912)
-4%
|
(1 710)
+11%
|
(1 662)
+3%
|
(2 104)
-27%
|
(1 950)
+7%
|
(2 254)
-16%
|
(2 904)
-29%
|
(2 881)
+1%
|
(2 431)
+16%
|
(1 749)
+28%
|
(2 280)
-30%
|
(4 992)
-119%
|
(4 756)
+5%
|
(3 787)
+20%
|
(5 211)
-38%
|
(5 498)
-6%
|
(4 660)
+15%
|
(4 905)
-5%
|
(4 485)
+9%
|
(2 807)
+37%
|
(2 975)
-6%
|
(2 980)
0%
|
(3 455)
-16%
|
(3 949)
-14%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
5
|
1
|
1
|
0
|
0
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(898)
|
(898)
|
(186)
|
(185)
|
(152)
|
(155)
|
(8)
|
(6)
|
(2)
|
0
|
(667)
|
(667)
|
0
|
0
|
0
|
0
|
0
|
0
|
(252)
|
|
Net Issuance of Debt |
(2 262)
|
(812)
|
(824)
|
(873)
|
(1 631)
|
(1 816)
|
(1 170)
|
(472)
|
(49)
|
(935)
|
(1 728)
|
(1 203)
|
652
|
462
|
(1 078)
|
(952)
|
(754)
|
(393)
|
89
|
(557)
|
2 012
|
2 220
|
(843)
|
2 204
|
3 482
|
183
|
(1 461)
|
(1 640)
|
1 670
|
4 056
|
2 602
|
|
Cash Paid for Dividends |
0
|
(1)
|
(46)
|
2
|
3
|
(296)
|
(298)
|
(297)
|
(297)
|
(297)
|
(296)
|
(296)
|
(494)
|
(387)
|
(427)
|
(473)
|
(518)
|
(564)
|
(609)
|
(655)
|
(701)
|
(748)
|
(798)
|
(932)
|
(924)
|
(831)
|
(830)
|
(830)
|
(832)
|
(833)
|
(832)
|
|
Other |
0
|
(6)
|
(6)
|
(6)
|
(6)
|
(3)
|
(3)
|
(2)
|
(1)
|
(4)
|
(6)
|
(7)
|
(7)
|
(10)
|
(17)
|
(21)
|
(35)
|
(9)
|
(8)
|
(36)
|
(39)
|
(43)
|
(38)
|
(35)
|
(39)
|
(86)
|
(72)
|
(9)
|
(13)
|
18
|
(65)
|
|
Cash from Financing Activities |
(2 257)
N/A
|
(818)
+64%
|
(875)
-7%
|
(877)
0%
|
(1 634)
-86%
|
(2 118)
-30%
|
(1 473)
+30%
|
(772)
+48%
|
(348)
+55%
|
(1 237)
-255%
|
(2 031)
-64%
|
(1 509)
+26%
|
(747)
+50%
|
(833)
-12%
|
(1 708)
-105%
|
(1 631)
+5%
|
(1 459)
+11%
|
(1 121)
+23%
|
(536)
+52%
|
(1 254)
-134%
|
1 270
N/A
|
1 429
+13%
|
(2 346)
N/A
|
570
N/A
|
2 519
+342%
|
(734)
N/A
|
(2 363)
-222%
|
(2 479)
-5%
|
825
N/A
|
3 241
+293%
|
1 453
-55%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
23
|
(3)
|
(7)
|
(5)
|
(9)
|
(11)
|
(19)
|
(10)
|
26
|
41
|
21
|
(13)
|
117
|
133
|
(25)
|
64
|
(13)
|
(104)
|
(2)
|
(7)
|
(11)
|
(19)
|
4
|
(2)
|
(29)
|
28
|
60
|
232
|
173
|
142
|
163
|
|
Net Change in Cash |
(9)
N/A
|
(301)
-3 244%
|
323
N/A
|
212
-34%
|
974
+359%
|
688
-29%
|
53
-92%
|
(2 571)
N/A
|
(2 183)
+15%
|
2 625
N/A
|
2 314
-12%
|
751
-68%
|
1 790
+138%
|
1 543
-14%
|
1 127
-27%
|
3 088
+174%
|
4 153
+34%
|
1 898
-54%
|
(1 528)
N/A
|
(2 523)
-65%
|
2 301
N/A
|
2 687
+17%
|
(2 675)
N/A
|
82
N/A
|
2 537
+2 994%
|
101
-96%
|
(268)
N/A
|
(1 438)
-437%
|
(1 399)
+3%
|
(802)
+43%
|
2 647
N/A
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||
Free Cash Flow |
2 427
N/A
|
410
-83%
|
1 117
+172%
|
941
-16%
|
2 500
+166%
|
2 980
+19%
|
1 763
-41%
|
(1 619)
N/A
|
(1 740)
-7%
|
3 980
N/A
|
4 618
+16%
|
2 507
-46%
|
2 461
-2%
|
2 296
-7%
|
2 955
+29%
|
4 728
+60%
|
5 885
+24%
|
3 404
-42%
|
1 868
-45%
|
1 810
-3%
|
1 371
-24%
|
1 550
+13%
|
(369)
N/A
|
(434)
-18%
|
95
N/A
|
776
+717%
|
2 369
+205%
|
1 287
-46%
|
(2 104)
N/A
|
(3 837)
-82%
|
1 363
N/A
|