Toho Chemical Industry Co Ltd
TSE:4409
Cash Flow Statement
Cash Flow Statement
Toho Chemical Industry Co Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||||||||||||||
Net Income |
804
|
(225)
|
152
|
(369)
|
(298)
|
829
|
596
|
548
|
1 098
|
1 109
|
738
|
228
|
401
|
921
|
129
|
(665)
|
825
|
2 199
|
1 741
|
1 614
|
1 852
|
1 860
|
1 817
|
1 106
|
1 369
|
2 144
|
1 766
|
1 138
|
1 190
|
1 173
|
|
Depreciation & Amortization |
228
|
13
|
441
|
61
|
474
|
1 691
|
1 770
|
1 785
|
1 757
|
1 752
|
1 863
|
1 985
|
2 072
|
2 125
|
2 073
|
2 004
|
1 984
|
1 923
|
1 863
|
1 882
|
1 857
|
1 985
|
1 904
|
1 845
|
2 143
|
2 347
|
2 525
|
2 827
|
3 006
|
3 010
|
|
Other Non-Cash Items |
624
|
(44)
|
280
|
(109)
|
299
|
182
|
182
|
408
|
403
|
6
|
(3 432)
|
(2 932)
|
(190)
|
(442)
|
457
|
1 645
|
1 331
|
153
|
772
|
440
|
(113)
|
245
|
167
|
340
|
171
|
(436)
|
(585)
|
(205)
|
143
|
192
|
|
Cash Taxes Paid |
(249)
|
477
|
476
|
637
|
639
|
217
|
244
|
249
|
289
|
369
|
405
|
256
|
202
|
316
|
346
|
551
|
676
|
722
|
783
|
865
|
1 016
|
117
|
(304)
|
301
|
413
|
400
|
474
|
440
|
372
|
392
|
|
Cash Interest Paid |
14
|
0
|
75
|
(6)
|
66
|
311
|
350
|
365
|
344
|
328
|
318
|
315
|
303
|
298
|
292
|
265
|
257
|
258
|
264
|
257
|
225
|
250
|
230
|
217
|
261
|
261
|
284
|
306
|
314
|
316
|
|
Change in Working Capital |
1 042
|
(390)
|
(1 004)
|
(1 707)
|
(1 919)
|
(1 382)
|
(827)
|
(63)
|
(709)
|
(2 158)
|
1 045
|
1 521
|
(182)
|
(58)
|
(308)
|
(85)
|
(1 376)
|
(843)
|
(372)
|
(1 523)
|
(1 598)
|
(1 363)
|
171
|
66
|
(1 219)
|
(872)
|
(4 278)
|
(5 192)
|
(2 638)
|
(1 781)
|
|
Cash from Operating Activities |
2 698
N/A
|
(646)
N/A
|
(131)
+80%
|
(2 124)
-1 521%
|
(1 444)
+32%
|
1 320
N/A
|
1 721
+30%
|
2 678
+56%
|
2 549
-5%
|
709
-72%
|
214
-70%
|
802
+275%
|
2 101
+162%
|
2 546
+21%
|
2 351
-8%
|
2 899
+23%
|
2 764
-5%
|
3 432
+24%
|
4 004
+17%
|
2 413
-40%
|
1 998
-17%
|
2 727
+36%
|
4 059
+49%
|
3 357
-17%
|
2 464
-27%
|
3 183
+29%
|
(572)
N/A
|
(1 432)
-150%
|
1 701
N/A
|
2 594
+52%
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||||
Capital Expenditures |
645
|
306
|
101
|
740
|
154
|
(2 336)
|
(1 985)
|
(3 067)
|
(3 380)
|
(1 686)
|
(1 099)
|
(936)
|
(981)
|
(1 146)
|
(942)
|
(767)
|
(520)
|
(434)
|
(1 045)
|
(2 142)
|
(2 847)
|
(3 522)
|
(4 198)
|
(4 032)
|
(3 303)
|
(4 016)
|
(4 458)
|
(5 498)
|
(4 851)
|
(1 805)
|
|
Other Items |
(1 071)
|
5
|
(824)
|
(780)
|
5
|
635
|
(238)
|
22
|
92
|
9
|
483
|
460
|
5
|
14
|
158
|
174
|
53
|
7
|
(23)
|
(6)
|
(20)
|
137
|
131
|
(37)
|
(3)
|
5
|
(39)
|
226
|
260
|
23
|
|
Cash from Investing Activities |
(426)
N/A
|
311
N/A
|
(723)
N/A
|
(40)
+94%
|
159
N/A
|
(1 701)
N/A
|
(2 223)
-31%
|
(3 045)
-37%
|
(3 288)
-8%
|
(1 677)
+49%
|
(616)
+63%
|
(476)
+23%
|
(976)
-105%
|
(1 132)
-16%
|
(784)
+31%
|
(593)
+24%
|
(467)
+21%
|
(427)
+9%
|
(1 068)
-150%
|
(2 148)
-101%
|
(2 867)
-33%
|
(3 385)
-18%
|
(4 067)
-20%
|
(4 069)
0%
|
(3 306)
+19%
|
(4 011)
-21%
|
(4 497)
-12%
|
(5 272)
-17%
|
(4 591)
+13%
|
(1 782)
+61%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
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
|
(156)
|
(156)
|
0
|
|
Net Issuance of Debt |
(1 785)
|
446
|
(41)
|
234
|
410
|
1 957
|
1 508
|
461
|
243
|
(125)
|
(402)
|
(691)
|
(596)
|
(545)
|
(583)
|
(74)
|
(619)
|
(639)
|
(873)
|
(1 169)
|
473
|
1 842
|
1 078
|
1 490
|
1 442
|
1 962
|
3 435
|
2 713
|
1 907
|
481
|
|
Cash Paid for Dividends |
128
|
(106)
|
(128)
|
(128)
|
(128)
|
(128)
|
(128)
|
(128)
|
(128)
|
(128)
|
(128)
|
(128)
|
(128)
|
(128)
|
(128)
|
(127)
|
(127)
|
(127)
|
(127)
|
(213)
|
(213)
|
(255)
|
(255)
|
(319)
|
(319)
|
(319)
|
(319)
|
(319)
|
(319)
|
(315)
|
|
Other |
7
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(3)
|
(2)
|
(2)
|
1
|
1
|
1
|
0
|
0
|
(2)
|
(3)
|
(4)
|
(5)
|
(3)
|
(2)
|
(5)
|
(4)
|
(3)
|
(3)
|
(10)
|
(9)
|
(14)
|
(15)
|
(2)
|
|
Cash from Financing Activities |
(1 650)
N/A
|
340
N/A
|
(169)
N/A
|
106
N/A
|
282
+166%
|
1 829
+549%
|
1 378
-25%
|
330
-76%
|
113
-66%
|
(255)
N/A
|
(529)
-107%
|
(818)
-55%
|
(723)
+12%
|
(671)
+7%
|
(711)
-6%
|
(203)
+71%
|
(749)
-269%
|
(770)
-3%
|
(1 005)
-31%
|
(1 385)
-38%
|
258
N/A
|
1 582
+513%
|
819
-48%
|
1 168
+43%
|
1 120
-4%
|
1 633
+46%
|
3 107
+90%
|
2 224
-28%
|
1 417
-36%
|
164
-88%
|
|
Change in Cash | |||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
30
|
(7)
|
(16)
|
(8)
|
(24)
|
(24)
|
(15)
|
14
|
120
|
183
|
180
|
40
|
135
|
201
|
(47)
|
(150)
|
39
|
108
|
28
|
(14)
|
(110)
|
(116)
|
(74)
|
(64)
|
5
|
185
|
179
|
154
|
50
|
43
|
|
Net Change in Cash |
652
N/A
|
(2)
N/A
|
(1 039)
-51 850%
|
(2 066)
-99%
|
(1 027)
+50%
|
1 424
N/A
|
861
-40%
|
(23)
N/A
|
(506)
-2 100%
|
(1 040)
-106%
|
(751)
+28%
|
(452)
+40%
|
537
N/A
|
944
+76%
|
809
-14%
|
1 953
+141%
|
1 587
-19%
|
2 343
+48%
|
1 959
-16%
|
(1 134)
N/A
|
(721)
+36%
|
808
N/A
|
737
-9%
|
392
-47%
|
283
-28%
|
990
+250%
|
(1 783)
N/A
|
(4 326)
-143%
|
(1 423)
+67%
|
1 019
N/A
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||
Free Cash Flow |
3 343
N/A
|
(340)
N/A
|
(30)
+91%
|
(1 384)
-4 513%
|
(1 290)
+7%
|
(1 016)
+21%
|
(264)
+74%
|
(389)
-47%
|
(831)
-114%
|
(977)
-18%
|
(885)
+9%
|
(134)
+85%
|
1 120
N/A
|
1 400
+25%
|
1 409
+1%
|
2 132
+51%
|
2 244
+5%
|
2 998
+34%
|
2 959
-1%
|
271
-91%
|
(849)
N/A
|
(795)
+6%
|
(139)
+83%
|
(675)
-386%
|
(839)
-24%
|
(833)
+1%
|
(5 030)
-504%
|
(6 930)
-38%
|
(3 150)
+55%
|
789
N/A
|