Nippon Rad Inc
TSE:4736
Cash Flow Statement
Cash Flow Statement
Nippon Rad Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
(109)
|
102
|
63
|
26
|
(43)
|
(1 037)
|
(878)
|
(716)
|
(565)
|
280
|
535
|
516
|
535
|
438
|
152
|
164
|
161
|
247
|
244
|
171
|
149
|
81
|
104
|
94
|
56
|
109
|
28
|
(16)
|
1
|
(164)
|
(64)
|
(19)
|
4
|
38
|
88
|
110
|
119
|
159
|
276
|
305
|
323
|
|
Depreciation & Amortization |
296
|
269
|
266
|
257
|
247
|
246
|
203
|
158
|
116
|
63
|
52
|
43
|
34
|
27
|
28
|
31
|
31
|
32
|
31
|
31
|
34
|
35
|
35
|
35
|
34
|
33
|
34
|
35
|
41
|
43
|
49
|
50
|
47
|
46
|
42
|
44
|
45
|
46
|
48
|
48
|
49
|
|
Other Non-Cash Items |
34
|
(439)
|
(433)
|
(290)
|
(376)
|
813
|
748
|
681
|
731
|
(85)
|
(319)
|
(314)
|
(328)
|
(233)
|
(2)
|
(70)
|
(95)
|
(103)
|
(92)
|
(3)
|
9
|
13
|
(8)
|
(35)
|
19
|
20
|
25
|
13
|
(48)
|
65
|
59
|
68
|
67
|
47
|
7
|
24
|
8
|
34
|
17
|
27
|
52
|
|
Cash Taxes Paid |
23
|
19
|
7
|
7
|
1
|
4
|
7
|
7
|
7
|
7
|
7
|
6
|
6
|
6
|
24
|
27
|
35
|
29
|
9
|
7
|
(2)
|
6
|
26
|
27
|
39
|
37
|
31
|
31
|
36
|
36
|
25
|
8
|
(9)
|
(9)
|
18
|
36
|
48
|
51
|
38
|
37
|
36
|
|
Cash Interest Paid |
12
|
13
|
14
|
14
|
14
|
13
|
13
|
12
|
10
|
9
|
8
|
6
|
6
|
5
|
4
|
3
|
3
|
2
|
1
|
1
|
1
|
1
|
2
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
|
Change in Working Capital |
66
|
236
|
256
|
189
|
380
|
128
|
(8)
|
99
|
(83)
|
39
|
103
|
30
|
(29)
|
19
|
90
|
59
|
287
|
19
|
87
|
23
|
(45)
|
48
|
(42)
|
11
|
(22)
|
(74)
|
(12)
|
106
|
8
|
82
|
(15)
|
(111)
|
(52)
|
63
|
24
|
(72)
|
(121)
|
(238)
|
(171)
|
(186)
|
(126)
|
|
Cash from Operating Activities |
287
N/A
|
168
-42%
|
153
-9%
|
181
+19%
|
208
+15%
|
153
-26%
|
64
-58%
|
222
+246%
|
199
-11%
|
296
+49%
|
372
+25%
|
275
-26%
|
211
-23%
|
251
+19%
|
268
+7%
|
184
-31%
|
383
+109%
|
195
-49%
|
270
+38%
|
223
-17%
|
147
-34%
|
176
+20%
|
89
-49%
|
105
+17%
|
87
-17%
|
89
+2%
|
75
-15%
|
138
+84%
|
2
-99%
|
26
+1 172%
|
29
+12%
|
(11)
N/A
|
66
N/A
|
194
+195%
|
162
-17%
|
105
-35%
|
52
-51%
|
2
-96%
|
170
+8 435%
|
195
+14%
|
298
+53%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(199)
|
(58)
|
(41)
|
(20)
|
(16)
|
(2)
|
(5)
|
(27)
|
(30)
|
(34)
|
(40)
|
(24)
|
(27)
|
(25)
|
(43)
|
(41)
|
(46)
|
(58)
|
(39)
|
(44)
|
(36)
|
(31)
|
(34)
|
(36)
|
(40)
|
(35)
|
(34)
|
(72)
|
(78)
|
(83)
|
(84)
|
(40)
|
(34)
|
(33)
|
(36)
|
(44)
|
(51)
|
(49)
|
(54)
|
(49)
|
(45)
|
|
Other Items |
103
|
104
|
102
|
74
|
63
|
59
|
84
|
29
|
29
|
105
|
746
|
737
|
722
|
652
|
(9)
|
90
|
92
|
138
|
133
|
34
|
(53)
|
(104)
|
(139)
|
(139)
|
(61)
|
(60)
|
(25)
|
(25)
|
(3)
|
28
|
28
|
27
|
27
|
(259)
|
(259)
|
(258)
|
(211)
|
46
|
46
|
0
|
(47)
|
|
Cash from Investing Activities |
(96)
N/A
|
46
N/A
|
61
+32%
|
54
-12%
|
47
-12%
|
57
+20%
|
79
+39%
|
2
-97%
|
(1)
N/A
|
70
N/A
|
706
+903%
|
713
+1%
|
695
-3%
|
627
-10%
|
(52)
N/A
|
49
N/A
|
46
-6%
|
80
+73%
|
94
+18%
|
(10)
N/A
|
(89)
-816%
|
(135)
-52%
|
(173)
-28%
|
(175)
-1%
|
(101)
+42%
|
(95)
+6%
|
(59)
+38%
|
(97)
-65%
|
(81)
+16%
|
(55)
+32%
|
(56)
-1%
|
(14)
+76%
|
(7)
+48%
|
(293)
-4 049%
|
(295)
-1%
|
(302)
-3%
|
(262)
+13%
|
(3)
+99%
|
(9)
-154%
|
(49)
-463%
|
(92)
-89%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
20
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
91
|
91
|
91
|
91
|
0
|
0
|
0
|
0
|
1 103
|
1 103
|
0
|
1 103
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(18)
|
(39)
|
(39)
|
(39)
|
(21)
|
|
Net Issuance of Debt |
(262)
|
(175)
|
(91)
|
6
|
(54)
|
(33)
|
(368)
|
(549)
|
(377)
|
(492)
|
(283)
|
(207)
|
(300)
|
(283)
|
(247)
|
(102)
|
(107)
|
(22)
|
(81)
|
(126)
|
267
|
545
|
547
|
531
|
94
|
(123)
|
(120)
|
(120)
|
(120)
|
(120)
|
(120)
|
(120)
|
(120)
|
(121)
|
(121)
|
(121)
|
(121)
|
(121)
|
(121)
|
(121)
|
(121)
|
|
Cash Paid for Dividends |
(20)
|
(20)
|
(21)
|
(20)
|
(20)
|
(20)
|
(5)
|
(0)
|
0
|
(0)
|
(16)
|
(20)
|
(20)
|
(20)
|
(23)
|
(21)
|
(21)
|
(21)
|
(21)
|
(21)
|
(21)
|
(21)
|
(27)
|
(26)
|
(26)
|
(26)
|
(26)
|
(25)
|
(25)
|
(25)
|
(26)
|
(26)
|
(26)
|
(26)
|
(25)
|
(26)
|
(26)
|
(26)
|
(26)
|
(25)
|
(47)
|
|
Other |
(1)
|
99
|
99
|
100
|
100
|
0
|
0
|
47
|
47
|
47
|
47
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Cash from Financing Activities |
(284)
N/A
|
(77)
+73%
|
8
N/A
|
105
+1 303%
|
46
-56%
|
(53)
N/A
|
(373)
-604%
|
(502)
-35%
|
(329)
+34%
|
(445)
-35%
|
(160)
+64%
|
(135)
+16%
|
(229)
-69%
|
(212)
+7%
|
(270)
-27%
|
(123)
+54%
|
(128)
-4%
|
(42)
+67%
|
1 002
N/A
|
957
-5%
|
1 349
+41%
|
1 626
+21%
|
520
-68%
|
505
-3%
|
68
-87%
|
(149)
N/A
|
(146)
+2%
|
(145)
+0%
|
(145)
+0%
|
(145)
0%
|
(146)
0%
|
(147)
0%
|
(147)
0%
|
(147)
0%
|
(146)
+0%
|
(147)
-1%
|
(165)
-12%
|
(186)
-13%
|
(186)
0%
|
(185)
+1%
|
(189)
-2%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
3
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
3
|
(0)
|
0
|
1
|
2
|
1
|
1
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
0
|
1
|
1
|
2
|
0
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
|
Net Change in Cash |
(89)
N/A
|
138
N/A
|
221
+60%
|
340
+54%
|
301
-11%
|
158
-48%
|
(229)
N/A
|
(277)
-21%
|
(132)
+52%
|
(78)
+41%
|
918
N/A
|
851
-7%
|
678
-20%
|
666
-2%
|
(53)
N/A
|
113
N/A
|
301
+167%
|
233
-23%
|
1 367
+488%
|
1 171
-14%
|
1 408
+20%
|
1 669
+18%
|
435
-74%
|
434
0%
|
54
-88%
|
(156)
N/A
|
(129)
+17%
|
(105)
+19%
|
(227)
-116%
|
(174)
+23%
|
(172)
+1%
|
(170)
+1%
|
(86)
+50%
|
(245)
-186%
|
(278)
-14%
|
(344)
-23%
|
(374)
-9%
|
(187)
+50%
|
(25)
+87%
|
(39)
-57%
|
17
N/A
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
89
N/A
|
109
+23%
|
111
+2%
|
162
+45%
|
193
+19%
|
151
-22%
|
60
-61%
|
196
+229%
|
168
-14%
|
262
+56%
|
332
+27%
|
251
-25%
|
184
-27%
|
226
+23%
|
225
0%
|
143
-37%
|
338
+136%
|
137
-59%
|
231
+68%
|
179
-22%
|
111
-38%
|
145
+31%
|
55
-62%
|
69
+25%
|
46
-32%
|
54
+16%
|
41
-23%
|
66
+59%
|
(76)
N/A
|
(57)
+25%
|
(54)
+5%
|
(51)
+6%
|
32
N/A
|
161
+403%
|
126
-22%
|
61
-51%
|
1
-99%
|
(47)
N/A
|
116
N/A
|
146
+26%
|
253
+74%
|