Nippon Hume Corp
TSE:5262
Cash Flow Statement
Cash Flow Statement
Nippon Hume Corp
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 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||||||||||||||||
Net Income |
(198)
|
346
|
572
|
(303)
|
221
|
(639)
|
(446)
|
1 086
|
1 239
|
1 967
|
2 751
|
3 514
|
2 818
|
3 384
|
4 247
|
3 200
|
2 309
|
1 548
|
1 979
|
2 277
|
2 221
|
2 678
|
2 724
|
2 801
|
2 660
|
2 460
|
2 656
|
2 596
|
2 809
|
2 817
|
2 138
|
2 148
|
|
Depreciation & Amortization |
19
|
(10)
|
(52)
|
(18)
|
136
|
(41)
|
119
|
617
|
606
|
535
|
472
|
455
|
464
|
512
|
573
|
644
|
700
|
687
|
689
|
696
|
669
|
667
|
658
|
647
|
670
|
662
|
634
|
653
|
678
|
647
|
607
|
660
|
|
Other Non-Cash Items |
555
|
(454)
|
(766)
|
91
|
98
|
459
|
566
|
23
|
138
|
(23)
|
(385)
|
(720)
|
(444)
|
(1 482)
|
(1 949)
|
(892)
|
(611)
|
(281)
|
(343)
|
(474)
|
(554)
|
(990)
|
(989)
|
(851)
|
(750)
|
(636)
|
(869)
|
(995)
|
(1 162)
|
(1 306)
|
(803)
|
(971)
|
|
Cash Taxes Paid |
309
|
15
|
217
|
(324)
|
(347)
|
(744)
|
(736)
|
582
|
555
|
637
|
695
|
967
|
1 023
|
891
|
810
|
741
|
769
|
494
|
355
|
650
|
625
|
581
|
711
|
716
|
757
|
562
|
496
|
521
|
562
|
736
|
835
|
557
|
|
Cash Interest Paid |
(24)
|
(5)
|
3
|
(1)
|
7
|
(15)
|
(8)
|
32
|
31
|
29
|
32
|
37
|
40
|
38
|
39
|
40
|
31
|
23
|
23
|
24
|
23
|
26
|
27
|
28
|
31
|
24
|
13
|
12
|
13
|
13
|
16
|
22
|
|
Change in Working Capital |
(1 438)
|
(1 134)
|
273
|
225
|
(209)
|
173
|
837
|
(514)
|
(1 767)
|
(2 067)
|
(1 064)
|
198
|
481
|
457
|
(553)
|
(1 911)
|
171
|
502
|
(469)
|
(1 773)
|
(1 436)
|
1 234
|
1 400
|
(6)
|
(819)
|
67
|
1 178
|
(350)
|
(1 352)
|
436
|
(1 293)
|
(1 825)
|
|
Cash from Operating Activities |
(1 063)
N/A
|
(1 252)
-18%
|
24
N/A
|
(5)
N/A
|
247
N/A
|
(49)
N/A
|
1 076
N/A
|
1 212
+13%
|
217
-82%
|
412
+90%
|
1 774
+331%
|
3 446
+94%
|
3 319
-4%
|
2 871
-14%
|
2 317
-19%
|
1 042
-55%
|
2 569
+147%
|
2 456
-4%
|
1 856
-24%
|
726
-61%
|
899
+24%
|
3 589
+299%
|
3 793
+6%
|
2 590
-32%
|
1 760
-32%
|
2 554
+45%
|
3 598
+41%
|
1 904
-47%
|
973
-49%
|
2 594
+167%
|
650
-75%
|
11
-98%
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||||||
Capital Expenditures |
342
|
40
|
8
|
(36)
|
(218)
|
(184)
|
(280)
|
(354)
|
(278)
|
(200)
|
(302)
|
(304)
|
(316)
|
(1 047)
|
(2 108)
|
(1 614)
|
(718)
|
(761)
|
(658)
|
(454)
|
(350)
|
(822)
|
(1 198)
|
(1 353)
|
(910)
|
(540)
|
(707)
|
(556)
|
(472)
|
(648)
|
(688)
|
(721)
|
|
Other Items |
(112)
|
(65)
|
67
|
15
|
(256)
|
(320)
|
(488)
|
(455)
|
(351)
|
(65)
|
295
|
304
|
167
|
(1 342)
|
(1 479)
|
14
|
90
|
70
|
(42)
|
(125)
|
(14)
|
242
|
247
|
94
|
(586)
|
(659)
|
(456)
|
(403)
|
1 034
|
1 007
|
(69)
|
306
|
|
Cash from Investing Activities |
229
N/A
|
(25)
N/A
|
75
N/A
|
(21)
N/A
|
(474)
-2 188%
|
(504)
-6%
|
(768)
-52%
|
(809)
-5%
|
(629)
+22%
|
(264)
+58%
|
(8)
+97%
|
(0)
+99%
|
(150)
-149 700%
|
(2 389)
-1 495%
|
(3 587)
-50%
|
(1 601)
+55%
|
(628)
+61%
|
(692)
-10%
|
(700)
-1%
|
(579)
+17%
|
(364)
+37%
|
(580)
-59%
|
(951)
-64%
|
(1 259)
-32%
|
(1 496)
-19%
|
(1 199)
+20%
|
(1 162)
+3%
|
(959)
+17%
|
562
N/A
|
358
-36%
|
(758)
N/A
|
(416)
+45%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
3
|
(1)
|
(1)
|
(7)
|
(477)
|
(477)
|
(326)
|
150
|
133
|
133
|
(2)
|
(3)
|
(5)
|
(5)
|
(1)
|
(305)
|
(404)
|
(129)
|
(194)
|
(301)
|
(199)
|
(94)
|
(201)
|
(273)
|
(162)
|
(69)
|
(4)
|
(95)
|
(183)
|
(116)
|
(82)
|
(142)
|
|
Net Issuance of Debt |
(51)
|
303
|
(392)
|
(27)
|
(17)
|
469
|
103
|
(409)
|
(120)
|
(16)
|
(56)
|
(64)
|
(6)
|
(91)
|
(122)
|
(405)
|
(339)
|
7
|
6
|
38
|
15
|
10
|
40
|
(193)
|
(321)
|
(92)
|
14
|
18
|
(8)
|
(30)
|
65
|
42
|
|
Cash Paid for Dividends |
(52)
|
4
|
(0)
|
(2)
|
(68)
|
(0)
|
(0)
|
(278)
|
(278)
|
(282)
|
(282)
|
(295)
|
(295)
|
(321)
|
(322)
|
(402)
|
(402)
|
(420)
|
(420)
|
(415)
|
(415)
|
(436)
|
(436)
|
(459)
|
(458)
|
(479)
|
(479)
|
(633)
|
(630)
|
(497)
|
(500)
|
(536)
|
|
Other |
0
|
0
|
0
|
0
|
0
|
19
|
19
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(4)
|
(13)
|
(4)
|
3
|
(3)
|
(3)
|
(3)
|
(3)
|
|
Cash from Financing Activities |
(100)
N/A
|
306
N/A
|
(393)
N/A
|
(36)
+91%
|
(562)
-1 452%
|
12
N/A
|
(205)
N/A
|
(519)
-153%
|
(266)
+49%
|
(165)
+38%
|
(339)
-105%
|
(362)
-7%
|
(306)
+15%
|
(416)
-36%
|
(446)
-7%
|
(1 112)
-150%
|
(1 149)
-3%
|
(545)
+53%
|
(608)
-11%
|
(678)
-12%
|
(599)
+12%
|
(520)
+13%
|
(598)
-15%
|
(927)
-55%
|
(945)
-2%
|
(653)
+31%
|
(473)
+28%
|
(707)
-49%
|
(824)
-17%
|
(646)
+22%
|
(520)
+20%
|
(639)
-23%
|
|
Change in Cash | |||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(9)
|
13
|
10
|
(2)
|
(2)
|
1
|
1
|
(1)
|
0
|
(0)
|
1
|
(2)
|
(6)
|
(7)
|
(6)
|
(1)
|
(1)
|
4
|
0
|
(6)
|
4
|
(8)
|
(12)
|
5
|
4
|
(5)
|
(11)
|
2
|
25
|
63
|
24
|
1
|
|
Net Change in Cash |
(943)
N/A
|
(959)
-2%
|
(284)
+70%
|
(64)
+78%
|
(791)
-1 145%
|
(541)
+32%
|
104
N/A
|
(116)
N/A
|
(678)
-486%
|
(18)
+97%
|
1 428
N/A
|
3 081
+116%
|
2 858
-7%
|
59
-98%
|
(1 721)
N/A
|
(1 672)
+3%
|
791
N/A
|
1 223
+55%
|
549
-55%
|
(536)
N/A
|
(58)
+89%
|
2 482
N/A
|
2 233
-10%
|
410
-82%
|
(677)
N/A
|
697
N/A
|
1 952
+180%
|
240
-88%
|
736
+207%
|
2 369
+222%
|
(603)
N/A
|
(1 043)
-73%
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||||
Free Cash Flow |
(722)
N/A
|
(1 212)
-68%
|
32
N/A
|
(41)
N/A
|
29
N/A
|
(233)
N/A
|
796
N/A
|
859
+8%
|
(61)
N/A
|
212
N/A
|
1 472
+594%
|
3 142
+113%
|
3 003
-4%
|
1 824
-39%
|
209
-89%
|
(573)
N/A
|
1 851
N/A
|
1 695
-8%
|
1 198
-29%
|
272
-77%
|
550
+102%
|
2 767
+404%
|
2 595
-6%
|
1 238
-52%
|
851
-31%
|
2 013
+137%
|
2 891
+44%
|
1 348
-53%
|
501
-63%
|
1 946
+289%
|
(38)
N/A
|
(710)
-1 761%
|