Nippon Crucible Co Ltd
TSE:5355
Cash Flow Statement
Cash Flow Statement
Nippon Crucible 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 |
(79)
|
193
|
275
|
416
|
457
|
387
|
341
|
357
|
340
|
360
|
395
|
334
|
291
|
258
|
243
|
273
|
406
|
479
|
554
|
669
|
581
|
515
|
438
|
260
|
192
|
310
|
361
|
288
|
187
|
201
|
|
Depreciation & Amortization |
2
|
(11)
|
51
|
(37)
|
31
|
254
|
247
|
229
|
226
|
265
|
314
|
324
|
316
|
312
|
312
|
302
|
285
|
313
|
343
|
333
|
345
|
377
|
390
|
389
|
389
|
391
|
407
|
401
|
365
|
346
|
|
Other Non-Cash Items |
(316)
|
80
|
180
|
135
|
286
|
(28)
|
(52)
|
29
|
55
|
5
|
(98)
|
(53)
|
14
|
13
|
76
|
84
|
40
|
(8)
|
23
|
54
|
22
|
(25)
|
(104)
|
(167)
|
(71)
|
45
|
(31)
|
27
|
40
|
4
|
|
Cash Taxes Paid |
(158)
|
(4)
|
(7)
|
29
|
29
|
117
|
173
|
36
|
(4)
|
120
|
155
|
105
|
102
|
100
|
96
|
88
|
85
|
111
|
124
|
152
|
179
|
183
|
172
|
118
|
85
|
89
|
98
|
140
|
153
|
124
|
|
Cash Interest Paid |
11
|
(6)
|
18
|
(7)
|
13
|
78
|
70
|
59
|
57
|
60
|
60
|
55
|
49
|
46
|
43
|
40
|
40
|
41
|
40
|
36
|
37
|
36
|
39
|
38
|
37
|
38
|
36
|
32
|
28
|
25
|
|
Change in Working Capital |
561
|
40
|
(202)
|
(445)
|
(310)
|
(344)
|
(514)
|
(201)
|
82
|
33
|
508
|
345
|
(111)
|
(225)
|
(194)
|
(6)
|
(149)
|
(121)
|
(182)
|
(338)
|
(368)
|
(220)
|
139
|
297
|
456
|
456
|
73
|
(364)
|
(542)
|
(348)
|
|
Cash from Operating Activities |
167
N/A
|
303
+81%
|
304
+1%
|
70
-77%
|
464
+566%
|
269
-42%
|
22
-92%
|
414
+1 746%
|
703
+70%
|
662
-6%
|
1 119
+69%
|
950
-15%
|
510
-46%
|
359
-30%
|
436
+22%
|
652
+50%
|
582
-11%
|
663
+14%
|
738
+11%
|
718
-3%
|
580
-19%
|
647
+11%
|
863
+33%
|
780
-10%
|
966
+24%
|
1 203
+25%
|
809
-33%
|
353
-56%
|
49
-86%
|
203
+316%
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||||
Capital Expenditures |
205
|
38
|
28
|
51
|
36
|
(84)
|
(97)
|
(136)
|
(828)
|
(762)
|
(130)
|
(170)
|
(127)
|
(100)
|
(102)
|
(370)
|
(864)
|
(766)
|
(409)
|
(296)
|
(486)
|
(482)
|
(211)
|
(185)
|
(161)
|
(140)
|
(127)
|
(113)
|
(138)
|
(157)
|
|
Other Items |
208
|
(8)
|
(11)
|
(8)
|
(9)
|
176
|
(44)
|
(24)
|
(19)
|
(21)
|
(17)
|
(16)
|
(5)
|
(4)
|
(4)
|
(23)
|
15
|
1
|
(3)
|
28
|
(7)
|
(16)
|
(13)
|
35
|
42
|
(182)
|
(66)
|
211
|
156
|
66
|
|
Cash from Investing Activities |
413
N/A
|
29
-93%
|
16
-45%
|
43
+164%
|
27
-37%
|
92
+245%
|
(141)
N/A
|
(160)
-13%
|
(847)
-430%
|
(783)
+8%
|
(146)
+81%
|
(186)
-27%
|
(132)
+29%
|
(104)
+21%
|
(106)
-2%
|
(393)
-270%
|
(849)
-116%
|
(764)
+10%
|
(412)
+46%
|
(268)
+35%
|
(493)
-84%
|
(498)
-1%
|
(224)
+55%
|
(150)
+33%
|
(119)
+21%
|
(321)
-170%
|
(193)
+40%
|
98
N/A
|
17
-82%
|
(91)
N/A
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
68
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
(15)
|
(15)
|
(0)
|
(0)
|
0
|
0
|
(52)
|
|
Net Issuance of Debt |
(734)
|
15
|
(195)
|
(226)
|
(44)
|
(271)
|
(725)
|
(299)
|
286
|
77
|
(794)
|
(847)
|
(420)
|
(276)
|
(362)
|
(128)
|
486
|
318
|
(224)
|
(339)
|
68
|
61
|
(253)
|
(163)
|
(378)
|
(354)
|
(562)
|
(774)
|
(437)
|
(328)
|
|
Cash Paid for Dividends |
70
|
(14)
|
(14)
|
(14)
|
(14)
|
(41)
|
(41)
|
(27)
|
(27)
|
(54)
|
(54)
|
(68)
|
(68)
|
(54)
|
(54)
|
(54)
|
(54)
|
(81)
|
(81)
|
(95)
|
(95)
|
(95)
|
(95)
|
(81)
|
(81)
|
(41)
|
(41)
|
(68)
|
(68)
|
(61)
|
|
Other |
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
|
Cash from Financing Activities |
(596)
N/A
|
1
N/A
|
(209)
N/A
|
(239)
-14%
|
(57)
+76%
|
(313)
-444%
|
(766)
-145%
|
(326)
+57%
|
258
N/A
|
23
-91%
|
(848)
N/A
|
(915)
-8%
|
(488)
+47%
|
(330)
+33%
|
(422)
-28%
|
(188)
+55%
|
432
N/A
|
237
-45%
|
(305)
N/A
|
(434)
-42%
|
(27)
+94%
|
(34)
-25%
|
(347)
-927%
|
(259)
+25%
|
(474)
-83%
|
(395)
+17%
|
(603)
-53%
|
(842)
-40%
|
(505)
+40%
|
(441)
+13%
|
|
Change in Cash | |||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
1
|
0
|
(2)
|
(1)
|
(2)
|
(0)
|
(0)
|
0
|
0
|
1
|
0
|
(0)
|
3
|
3
|
0
|
1
|
0
|
(1)
|
0
|
6
|
1
|
(5)
|
(1)
|
0
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
0
|
|
Net Change in Cash |
(15)
N/A
|
333
N/A
|
110
-67%
|
(128)
N/A
|
431
N/A
|
48
-89%
|
(885)
N/A
|
(73)
+92%
|
115
N/A
|
(97)
N/A
|
125
N/A
|
(151)
N/A
|
(108)
+29%
|
(72)
+33%
|
(91)
-27%
|
73
N/A
|
166
+129%
|
135
-19%
|
22
-84%
|
21
-1%
|
61
+185%
|
110
+81%
|
291
+164%
|
370
+27%
|
373
+1%
|
486
+30%
|
13
-97%
|
(393)
N/A
|
(439)
-12%
|
(329)
+25%
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||
Free Cash Flow |
372
N/A
|
340
-9%
|
332
-2%
|
121
-64%
|
500
+314%
|
185
-63%
|
(75)
N/A
|
277
N/A
|
(125)
N/A
|
(100)
+20%
|
989
N/A
|
781
-21%
|
383
-51%
|
259
-32%
|
334
+29%
|
282
-16%
|
(281)
N/A
|
(102)
+64%
|
329
N/A
|
422
+28%
|
94
-78%
|
165
+75%
|
652
+296%
|
594
-9%
|
805
+35%
|
1 063
+32%
|
683
-36%
|
240
-65%
|
(90)
N/A
|
45
N/A
|