Nitto Kako Co Ltd
TSE:5104
Cash Flow Statement
Cash Flow Statement
Nitto Kako Co Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||||||||||||||||
Net Income |
(53)
|
(283)
|
(29)
|
141
|
27
|
31
|
(3)
|
(3)
|
9
|
7
|
21
|
54
|
32
|
7
|
(69)
|
(99)
|
37
|
(97)
|
11
|
357
|
319
|
262
|
242
|
240
|
250
|
214
|
80
|
44
|
136
|
134
|
76
|
(48)
|
|
Depreciation & Amortization |
6
|
19
|
(14)
|
(33)
|
(2)
|
81
|
(22)
|
66
|
325
|
309
|
278
|
273
|
245
|
203
|
232
|
251
|
249
|
261
|
249
|
210
|
205
|
213
|
220
|
227
|
240
|
250
|
250
|
247
|
240
|
236
|
234
|
217
|
|
Other Non-Cash Items |
(109)
|
(10)
|
20
|
55
|
8
|
69
|
7
|
105
|
(5)
|
1
|
45
|
19
|
37
|
10
|
26
|
(23)
|
28
|
279
|
223
|
(28)
|
(6)
|
71
|
25
|
14
|
32
|
6
|
(26)
|
(11)
|
15
|
(32)
|
(30)
|
39
|
|
Cash Taxes Paid |
(47)
|
(55)
|
(37)
|
(39)
|
(0)
|
(0)
|
(1)
|
(1)
|
5
|
5
|
5
|
5
|
9
|
13
|
5
|
1
|
5
|
5
|
24
|
36
|
26
|
27
|
50
|
62
|
40
|
34
|
40
|
42
|
8
|
(9)
|
52
|
56
|
|
Cash Interest Paid |
2
|
13
|
2
|
5
|
(2)
|
4
|
(8)
|
(2)
|
23
|
25
|
23
|
21
|
21
|
22
|
24
|
25
|
23
|
21
|
20
|
18
|
16
|
14
|
12
|
9
|
9
|
9
|
8
|
9
|
9
|
9
|
9
|
7
|
|
Change in Working Capital |
90
|
(7)
|
(157)
|
(194)
|
121
|
15
|
189
|
(148)
|
(420)
|
(39)
|
166
|
73
|
(269)
|
(470)
|
(117)
|
202
|
193
|
100
|
24
|
(51)
|
19
|
(127)
|
72
|
79
|
(288)
|
(141)
|
196
|
74
|
(71)
|
20
|
(300)
|
(318)
|
|
Cash from Operating Activities |
(66)
N/A
|
(281)
-323%
|
(180)
+36%
|
(30)
+83%
|
153
N/A
|
195
+27%
|
170
-13%
|
20
-88%
|
(91)
N/A
|
278
N/A
|
509
+83%
|
418
-18%
|
44
-89%
|
(250)
N/A
|
73
N/A
|
331
+356%
|
507
+53%
|
543
+7%
|
507
-7%
|
488
-4%
|
537
+10%
|
419
-22%
|
559
+33%
|
560
+0%
|
233
-58%
|
329
+41%
|
500
+52%
|
354
-29%
|
320
-10%
|
357
+11%
|
(20)
N/A
|
(110)
-440%
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||||||
Capital Expenditures |
84
|
11
|
1
|
6
|
52
|
35
|
181
|
77
|
(222)
|
(201)
|
(291)
|
(327)
|
(282)
|
(385)
|
(458)
|
(420)
|
(314)
|
(160)
|
(127)
|
(104)
|
(93)
|
(231)
|
(287)
|
(297)
|
(274)
|
(232)
|
(205)
|
(168)
|
(139)
|
(84)
|
(73)
|
(104)
|
|
Other Items |
1
|
30
|
0
|
(3)
|
(1)
|
20
|
20
|
(14)
|
(34)
|
(0)
|
1
|
(4)
|
(10)
|
(19)
|
18
|
78
|
57
|
10
|
3
|
99
|
136
|
69
|
31
|
5
|
0
|
0
|
0
|
0
|
0
|
44
|
0
|
(1)
|
|
Cash from Investing Activities |
85
N/A
|
41
-52%
|
1
-97%
|
3
+108%
|
51
+1 793%
|
55
+7%
|
202
+268%
|
64
-68%
|
(256)
N/A
|
(201)
+21%
|
(290)
-44%
|
(330)
-14%
|
(292)
+11%
|
(403)
-38%
|
(440)
-9%
|
(343)
+22%
|
(258)
+25%
|
(150)
+42%
|
(125)
+17%
|
(5)
+96%
|
43
N/A
|
(162)
N/A
|
(256)
-58%
|
(291)
-14%
|
(269)
+8%
|
(232)
+14%
|
(205)
+12%
|
(168)
+18%
|
(139)
+17%
|
(41)
+71%
|
(30)
+28%
|
(105)
-254%
|
|
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)
|
(0)
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
0
|
140
|
150
|
(60)
|
(258)
|
(267)
|
(245)
|
(173)
|
287
|
237
|
112
|
(34)
|
33
|
339
|
406
|
91
|
(191)
|
(257)
|
(432)
|
(724)
|
(476)
|
(90)
|
(182)
|
(220)
|
(120)
|
(133)
|
65
|
127
|
(23)
|
(223)
|
(223)
|
(22)
|
|
Cash Paid for Dividends |
38
|
38
|
77
|
77
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(38)
|
(38)
|
0
|
0
|
0
|
0
|
0
|
0
|
(38)
|
(38)
|
(58)
|
(58)
|
(38)
|
(38)
|
(31)
|
(31)
|
0
|
0
|
(19)
|
(19)
|
|
Other |
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)
|
(0)
|
0
|
0
|
(0)
|
(1)
|
|
Cash from Financing Activities |
38
N/A
|
178
+366%
|
227
+27%
|
17
-93%
|
(258)
N/A
|
(267)
-3%
|
(245)
+8%
|
(173)
+29%
|
287
N/A
|
237
-17%
|
112
-53%
|
(34)
N/A
|
(5)
+84%
|
301
N/A
|
406
+35%
|
91
-78%
|
(191)
N/A
|
(257)
-34%
|
(432)
-68%
|
(724)
-68%
|
(514)
+29%
|
(128)
+75%
|
(240)
-87%
|
(278)
-16%
|
(158)
+43%
|
(172)
-8%
|
35
N/A
|
96
+178%
|
(23)
N/A
|
(223)
-871%
|
(242)
-9%
|
(42)
+83%
|
|
Change in Cash | |||||||||||||||||||||||||||||||||
Net Change in Cash |
56
N/A
|
(62)
N/A
|
48
N/A
|
(11)
N/A
|
(54)
-394%
|
(17)
+69%
|
127
N/A
|
(90)
N/A
|
(59)
+34%
|
314
N/A
|
331
+6%
|
54
-84%
|
(253)
N/A
|
(353)
-39%
|
39
N/A
|
79
+106%
|
58
-26%
|
137
+134%
|
(50)
N/A
|
(241)
-384%
|
66
N/A
|
129
+95%
|
63
-51%
|
(9)
N/A
|
(194)
-2 104%
|
(75)
+61%
|
330
N/A
|
283
-14%
|
158
-44%
|
93
-41%
|
(292)
N/A
|
(257)
+12%
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||||
Free Cash Flow |
17
N/A
|
(270)
N/A
|
(178)
+34%
|
(24)
+86%
|
205
N/A
|
230
+12%
|
351
+53%
|
97
-72%
|
(312)
N/A
|
77
N/A
|
218
+184%
|
91
-58%
|
(238)
N/A
|
(635)
-167%
|
(385)
+39%
|
(89)
+77%
|
193
N/A
|
383
+98%
|
379
-1%
|
384
+1%
|
445
+16%
|
188
-58%
|
272
+45%
|
263
-3%
|
(40)
N/A
|
96
N/A
|
295
+207%
|
187
-37%
|
181
-3%
|
273
+51%
|
(94)
N/A
|
(214)
-129%
|