TYK Corp
TSE:5363
Cash Flow Statement
Cash Flow Statement
TYK Corp
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 |
513
|
317
|
515
|
933
|
1 005
|
1 395
|
1 594
|
415
|
935
|
2 019
|
1 428
|
1 545
|
1 804
|
1 452
|
1 133
|
1 149
|
1 477
|
2 369
|
2 905
|
3 530
|
3 532
|
3 073
|
2 767
|
2 128
|
2 516
|
3 377
|
3 442
|
3 552
|
3 704
|
3 960
|
|
Depreciation & Amortization |
(123)
|
(32)
|
200
|
(101)
|
143
|
924
|
918
|
830
|
731
|
707
|
707
|
719
|
727
|
750
|
776
|
796
|
809
|
808
|
825
|
835
|
874
|
991
|
1 085
|
1 099
|
1 117
|
1 129
|
1 137
|
1 100
|
1 057
|
1 057
|
|
Other Non-Cash Items |
(145)
|
(14)
|
(114)
|
(86)
|
306
|
21
|
(109)
|
638
|
28
|
(660)
|
38
|
(73)
|
(118)
|
116
|
122
|
(33)
|
(41)
|
(96)
|
(52)
|
54
|
158
|
444
|
624
|
259
|
(134)
|
(170)
|
1
|
112
|
(138)
|
(310)
|
|
Cash Taxes Paid |
(18)
|
97
|
112
|
147
|
156
|
691
|
895
|
612
|
578
|
382
|
255
|
547
|
616
|
500
|
497
|
406
|
340
|
518
|
595
|
697
|
832
|
1 014
|
1 094
|
756
|
645
|
774
|
830
|
1 316
|
1 568
|
1 063
|
|
Cash Interest Paid |
(22)
|
(4)
|
6
|
(14)
|
(4)
|
43
|
39
|
32
|
29
|
28
|
26
|
26
|
25
|
24
|
23
|
22
|
24
|
25
|
23
|
27
|
32
|
35
|
35
|
32
|
33
|
27
|
16
|
15
|
13
|
13
|
|
Change in Working Capital |
1 700
|
(1 472)
|
(1 568)
|
(1 910)
|
(1 974)
|
(1 101)
|
(411)
|
(13)
|
(131)
|
(76)
|
(229)
|
(880)
|
(969)
|
(814)
|
(535)
|
529
|
428
|
(1 560)
|
(2 428)
|
(3 055)
|
(2 992)
|
(1 340)
|
209
|
1 062
|
1 032
|
(601)
|
(3 180)
|
(3 259)
|
(2 660)
|
(2 329)
|
|
Cash from Operating Activities |
1 946
N/A
|
(1 201)
N/A
|
(967)
+20%
|
(1 165)
-21%
|
(520)
+55%
|
1 239
N/A
|
1 992
+61%
|
1 870
-6%
|
1 563
-16%
|
1 989
+27%
|
1 943
-2%
|
1 311
-33%
|
1 444
+10%
|
1 504
+4%
|
1 496
-1%
|
2 441
+63%
|
2 674
+10%
|
1 522
-43%
|
1 250
-18%
|
1 365
+9%
|
1 573
+15%
|
3 168
+101%
|
4 686
+48%
|
4 548
-3%
|
4 530
0%
|
3 736
-18%
|
1 401
-62%
|
1 505
+7%
|
1 962
+30%
|
2 378
+21%
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||||
Capital Expenditures |
497
|
40
|
(69)
|
(35)
|
(204)
|
(546)
|
(508)
|
(586)
|
(670)
|
(713)
|
(813)
|
(755)
|
(651)
|
(711)
|
(809)
|
(841)
|
(853)
|
(798)
|
(1 152)
|
(1 723)
|
(1 424)
|
(1 275)
|
(1 369)
|
(1 324)
|
(1 225)
|
(973)
|
(940)
|
(891)
|
(957)
|
(955)
|
|
Other Items |
107
|
(80)
|
(108)
|
(20)
|
(2)
|
79
|
(155)
|
(198)
|
(179)
|
(66)
|
(78)
|
(223)
|
(746)
|
(684)
|
(80)
|
(29)
|
(90)
|
(75)
|
(34)
|
(124)
|
226
|
276
|
(136)
|
(108)
|
(474)
|
(717)
|
(327)
|
(613)
|
(1 176)
|
(939)
|
|
Cash from Investing Activities |
604
N/A
|
(40)
N/A
|
(177)
-340%
|
(56)
+69%
|
(206)
-270%
|
(467)
-127%
|
(662)
-42%
|
(785)
-19%
|
(850)
-8%
|
(779)
+8%
|
(891)
-14%
|
(978)
-10%
|
(1 397)
-43%
|
(1 395)
+0%
|
(888)
+36%
|
(870)
+2%
|
(943)
-8%
|
(873)
+7%
|
(1 185)
-36%
|
(1 846)
-56%
|
(1 198)
+35%
|
(999)
+17%
|
(1 505)
-51%
|
(1 431)
+5%
|
(1 700)
-19%
|
(1 690)
+1%
|
(1 267)
+25%
|
(1 504)
-19%
|
(2 133)
-42%
|
(1 893)
+11%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
13
|
0
|
0
|
(1)
|
(2)
|
(4)
|
(2)
|
(48)
|
(48)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(147)
|
(146)
|
11
|
17
|
15
|
15
|
15
|
15
|
15
|
|
Net Issuance of Debt |
(1 203)
|
273
|
261
|
(136)
|
(223)
|
(304)
|
(730)
|
(669)
|
(51)
|
49
|
(57)
|
(126)
|
(45)
|
(25)
|
(50)
|
(95)
|
203
|
(150)
|
(453)
|
(25)
|
30
|
(50)
|
80
|
120
|
(48)
|
(76)
|
(238)
|
(547)
|
(355)
|
(16)
|
|
Cash Paid for Dividends |
0
|
0
|
0
|
0
|
1
|
(90)
|
(90)
|
(89)
|
(89)
|
(89)
|
(89)
|
(89)
|
(89)
|
(89)
|
(89)
|
(89)
|
(89)
|
(134)
|
(222)
|
(356)
|
(445)
|
(400)
|
(310)
|
(265)
|
(222)
|
(267)
|
(356)
|
(357)
|
(445)
|
(532)
|
|
Other |
6
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
(3)
|
(7)
|
(4)
|
(13)
|
(21)
|
(17)
|
(21)
|
(22)
|
(21)
|
(24)
|
(38)
|
(83)
|
(185)
|
(202)
|
(126)
|
(110)
|
(97)
|
(90)
|
(123)
|
(119)
|
(103)
|
(98)
|
|
Cash from Financing Activities |
(1 185)
N/A
|
273
N/A
|
262
-4%
|
(134)
N/A
|
(222)
-66%
|
(397)
-79%
|
(824)
-108%
|
(810)
+2%
|
(192)
+76%
|
(48)
+75%
|
(150)
-216%
|
(228)
-52%
|
(155)
+32%
|
(131)
+15%
|
(161)
-23%
|
(206)
-28%
|
92
N/A
|
(308)
N/A
|
(713)
-132%
|
(464)
+35%
|
(600)
-29%
|
(799)
-33%
|
(502)
+37%
|
(244)
+51%
|
(349)
-43%
|
(418)
-20%
|
(702)
-68%
|
(1 008)
-44%
|
(888)
+12%
|
(631)
+29%
|
|
Change in Cash | |||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
103
|
(47)
|
(49)
|
(25)
|
25
|
(2)
|
(1)
|
9
|
95
|
189
|
98
|
94
|
64
|
7
|
(63)
|
(173)
|
(9)
|
166
|
35
|
1
|
(27)
|
(113)
|
(36)
|
59
|
124
|
107
|
133
|
232
|
119
|
186
|
|
Net Change in Cash |
1 468
N/A
|
(1 014)
N/A
|
(931)
+8%
|
(1 379)
-48%
|
(923)
+33%
|
372
N/A
|
505
+36%
|
284
-44%
|
617
+117%
|
1 352
+119%
|
1 000
-26%
|
199
-80%
|
(44)
N/A
|
(15)
+65%
|
385
N/A
|
1 192
+210%
|
1 814
+52%
|
507
-72%
|
(614)
N/A
|
(944)
-54%
|
(253)
+73%
|
1 256
N/A
|
2 643
+110%
|
2 931
+11%
|
2 605
-11%
|
1 734
-33%
|
(434)
N/A
|
(775)
-78%
|
(939)
-21%
|
40
N/A
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||
Free Cash Flow |
2 443
N/A
|
(1 161)
N/A
|
(1 035)
+11%
|
(1 200)
-16%
|
(724)
+40%
|
693
N/A
|
1 484
+114%
|
1 284
-14%
|
893
-30%
|
1 277
+43%
|
1 130
-11%
|
556
-51%
|
793
+43%
|
793
0%
|
688
-13%
|
1 600
+133%
|
1 821
+14%
|
724
-60%
|
98
-86%
|
(358)
N/A
|
148
N/A
|
1 893
+1 178%
|
3 317
+75%
|
3 225
-3%
|
3 305
+2%
|
2 763
-16%
|
461
-83%
|
615
+33%
|
1 006
+64%
|
1 423
+42%
|