Fuji Latex Co Ltd
TSE:5199
Cash Flow Statement
Cash Flow Statement
Fuji Latex 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 |
(4)
|
109
|
158
|
195
|
212
|
276
|
428
|
375
|
268
|
338
|
295
|
58
|
(146)
|
177
|
605
|
552
|
507
|
520
|
151
|
203
|
517
|
266
|
(39)
|
(93)
|
226
|
559
|
(63)
|
(42)
|
722
|
598
|
|
Depreciation & Amortization |
(15)
|
(9)
|
33
|
(11)
|
35
|
178
|
185
|
179
|
176
|
182
|
191
|
208
|
257
|
273
|
249
|
257
|
302
|
359
|
392
|
363
|
391
|
475
|
494
|
481
|
476
|
480
|
470
|
417
|
352
|
330
|
|
Other Non-Cash Items |
60
|
(4)
|
(17)
|
1
|
101
|
135
|
(18)
|
(303)
|
(185)
|
38
|
(258)
|
(250)
|
367
|
364
|
51
|
20
|
52
|
58
|
496
|
440
|
111
|
89
|
149
|
117
|
77
|
183
|
618
|
494
|
66
|
52
|
|
Cash Taxes Paid |
(72)
|
0
|
1
|
(2)
|
(2)
|
15
|
23
|
176
|
169
|
6
|
7
|
119
|
173
|
9
|
(44)
|
148
|
208
|
73
|
49
|
137
|
167
|
85
|
60
|
5
|
(34)
|
27
|
36
|
162
|
228
|
171
|
|
Cash Interest Paid |
4
|
1
|
22
|
4
|
23
|
78
|
76
|
73
|
70
|
65
|
59
|
56
|
58
|
58
|
55
|
53
|
59
|
52
|
41
|
46
|
55
|
71
|
79
|
77
|
75
|
72
|
68
|
63
|
59
|
56
|
|
Change in Working Capital |
318
|
(121)
|
(354)
|
(122)
|
(206)
|
49
|
22
|
(352)
|
(520)
|
(211)
|
266
|
469
|
82
|
(47)
|
(160)
|
(384)
|
(556)
|
(226)
|
(180)
|
(381)
|
(728)
|
(508)
|
(164)
|
36
|
(73)
|
(124)
|
165
|
(51)
|
(368)
|
(461)
|
|
Cash from Operating Activities |
360
N/A
|
(25)
N/A
|
(180)
-622%
|
64
N/A
|
142
+123%
|
639
+349%
|
616
-4%
|
(101)
N/A
|
(260)
-159%
|
348
N/A
|
493
+42%
|
485
-2%
|
560
+15%
|
768
+37%
|
747
-3%
|
445
-40%
|
304
-32%
|
711
+134%
|
859
+21%
|
625
-27%
|
292
-53%
|
322
+10%
|
440
+37%
|
540
+23%
|
706
+31%
|
1 098
+56%
|
1 190
+8%
|
818
-31%
|
772
-6%
|
519
-33%
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||||
Capital Expenditures |
83
|
(21)
|
(33)
|
(40)
|
(43)
|
(117)
|
(204)
|
(188)
|
(140)
|
(145)
|
(147)
|
(243)
|
(344)
|
(251)
|
(217)
|
(960)
|
(1 018)
|
(1 197)
|
(1 365)
|
(1 671)
|
(2 042)
|
(1 173)
|
(548)
|
(157)
|
(106)
|
(104)
|
(137)
|
(122)
|
(70)
|
(100)
|
|
Other Items |
50
|
(95)
|
47
|
147
|
148
|
(3)
|
30
|
31
|
(5)
|
(10)
|
(9)
|
1
|
249
|
251
|
71
|
71
|
(1)
|
(21)
|
5
|
27
|
(3)
|
(8)
|
34
|
33
|
(5)
|
(2)
|
(15)
|
(18)
|
(5)
|
(5)
|
|
Cash from Investing Activities |
134
N/A
|
(116)
N/A
|
14
N/A
|
107
+655%
|
105
-2%
|
(121)
N/A
|
(174)
-45%
|
(156)
+10%
|
(144)
+8%
|
(155)
-8%
|
(156)
0%
|
(242)
-55%
|
(95)
+61%
|
(0)
+100%
|
(146)
-145 487%
|
(890)
-511%
|
(1 019)
-15%
|
(1 218)
-19%
|
(1 359)
-12%
|
(1 644)
-21%
|
(2 045)
-24%
|
(1 181)
+42%
|
(515)
+56%
|
(123)
+76%
|
(111)
+10%
|
(106)
+4%
|
(152)
-43%
|
(141)
+7%
|
(76)
+46%
|
(105)
-39%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
1
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
|
Net Issuance of Debt |
(938)
|
496
|
431
|
205
|
46
|
(214)
|
(332)
|
(49)
|
329
|
(23)
|
176
|
(75)
|
(545)
|
(736)
|
(592)
|
488
|
784
|
651
|
611
|
1 282
|
2 182
|
841
|
(243)
|
(378)
|
(401)
|
(690)
|
(730)
|
(647)
|
(603)
|
(370)
|
|
Cash Paid for Dividends |
0
|
26
|
26
|
26
|
26
|
(63)
|
(64)
|
(64)
|
(64)
|
(64)
|
(64)
|
(64)
|
(64)
|
(1)
|
(1)
|
(63)
|
(63)
|
(63)
|
(63)
|
(64)
|
(63)
|
(63)
|
(64)
|
(38)
|
(38)
|
(63)
|
(63)
|
(63)
|
(64)
|
(63)
|
|
Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(56)
|
(56)
|
(8)
|
(8)
|
(31)
|
(31)
|
(9)
|
(44)
|
(50)
|
(18)
|
(47)
|
(45)
|
(8)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
|
Cash from Financing Activities |
(931)
N/A
|
522
N/A
|
456
-13%
|
231
-49%
|
72
-69%
|
(278)
N/A
|
(395)
-42%
|
(113)
+71%
|
265
N/A
|
(87)
N/A
|
56
N/A
|
(194)
N/A
|
(617)
-218%
|
(747)
-21%
|
(626)
+16%
|
393
N/A
|
710
+81%
|
542
-24%
|
496
-9%
|
1 199
+142%
|
2 072
+73%
|
732
-65%
|
(316)
N/A
|
(426)
-35%
|
(450)
-6%
|
(763)
-70%
|
(803)
-5%
|
(720)
+10%
|
(676)
+6%
|
(442)
+35%
|
|
Change in Cash | |||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(2)
|
(3)
|
(4)
|
(3)
|
(3)
|
(2)
|
0
|
1
|
4
|
11
|
13
|
2
|
10
|
15
|
(5)
|
(25)
|
(10)
|
7
|
3
|
4
|
(2)
|
(9)
|
(6)
|
(4)
|
1
|
13
|
20
|
33
|
12
|
3
|
|
Net Change in Cash |
(439)
N/A
|
378
N/A
|
286
-24%
|
399
+39%
|
316
-21%
|
239
-25%
|
46
-81%
|
(369)
N/A
|
(135)
+63%
|
116
N/A
|
405
+250%
|
51
-87%
|
(141)
N/A
|
36
N/A
|
(29)
N/A
|
(77)
-165%
|
(15)
+81%
|
42
N/A
|
(2)
N/A
|
183
N/A
|
317
+73%
|
(137)
N/A
|
(397)
-191%
|
(14)
+97%
|
145
N/A
|
242
+67%
|
255
+6%
|
(9)
N/A
|
33
N/A
|
(25)
N/A
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||
Free Cash Flow |
443
N/A
|
(46)
N/A
|
(213)
-367%
|
24
N/A
|
100
+322%
|
522
+424%
|
412
-21%
|
(288)
N/A
|
(400)
-39%
|
202
N/A
|
345
+71%
|
243
-30%
|
217
-11%
|
516
+138%
|
530
+3%
|
(515)
N/A
|
(714)
-39%
|
(486)
+32%
|
(506)
-4%
|
(1 047)
-107%
|
(1 750)
-67%
|
(851)
+51%
|
(109)
+87%
|
383
N/A
|
599
+56%
|
994
+66%
|
1 053
+6%
|
695
-34%
|
701
+1%
|
419
-40%
|