IR Japan Holdings Ltd
TSE:6035
Cash Flow Statement
Cash Flow Statement
IR Japan Holdings Ltd
Mar-2017 | Sep-2017 | Mar-2018 | Sep-2018 | Mar-2019 | Sep-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||
Net Income |
1 024
|
1 135
|
1 180
|
1 259
|
1 448
|
2 039
|
3 611
|
0
|
4 171
|
4 061
|
3 805
|
3 478
|
2 198
|
1 069
|
1 408
|
|
Depreciation & Amortization |
208
|
220
|
231
|
236
|
242
|
241
|
225
|
280
|
221
|
232
|
238
|
260
|
290
|
296
|
306
|
|
Other Non-Cash Items |
(6)
|
3
|
18
|
31
|
75
|
110
|
372
|
0
|
(5)
|
(250)
|
81
|
(22)
|
(135)
|
(112)
|
222
|
|
Cash Taxes Paid |
523
|
207
|
76
|
383
|
452
|
467
|
494
|
0
|
1 274
|
1 543
|
1 225
|
1 252
|
1 011
|
1 036
|
344
|
|
Cash Interest Paid |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
Change in Working Capital |
(401)
|
(496)
|
(203)
|
(136)
|
(413)
|
(420)
|
(695)
|
0
|
(1 288)
|
(1 644)
|
(1 710)
|
(1 113)
|
(101)
|
(634)
|
(235)
|
|
Cash from Operating Activities |
825
N/A
|
863
+5%
|
1 226
+42%
|
1 390
+13%
|
1 353
-3%
|
1 969
+46%
|
3 512
+78%
|
3 568
+2%
|
3 099
-13%
|
2 398
-23%
|
2 414
+1%
|
2 603
+8%
|
2 252
-13%
|
619
-73%
|
1 701
+175%
|
|
Investing Cash Flow | ||||||||||||||||
Capital Expenditures |
(166)
|
(195)
|
(357)
|
(261)
|
(167)
|
(221)
|
(197)
|
0
|
(232)
|
(320)
|
(390)
|
(487)
|
(460)
|
(358)
|
(313)
|
|
Other Items |
350
|
(127)
|
(102)
|
(12)
|
(172)
|
(136)
|
0
|
0
|
(17)
|
(47)
|
(67)
|
(51)
|
0
|
21
|
21
|
|
Cash from Investing Activities |
184
N/A
|
(322)
N/A
|
(459)
-43%
|
(273)
+41%
|
(339)
-24%
|
(357)
-5%
|
(197)
+45%
|
0
N/A
|
(249)
N/A
|
(367)
-47%
|
(457)
-25%
|
(537)
-18%
|
(474)
+12%
|
(337)
+29%
|
(292)
+13%
|
|
Financing Cash Flow | ||||||||||||||||
Net Issuance of Common Stock |
(301)
|
0
|
(0)
|
(1)
|
(0)
|
(109)
|
(409)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
Net Issuance of Debt |
0
|
100
|
100
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash Paid for Dividends |
(300)
|
(355)
|
(445)
|
(535)
|
(580)
|
(677)
|
(855)
|
0
|
(1 244)
|
(1 420)
|
(1 509)
|
(1 686)
|
(2 007)
|
(2 006)
|
(2 007)
|
|
Other |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash from Financing Activities |
(601)
N/A
|
(255)
+58%
|
(345)
-35%
|
(536)
-55%
|
(580)
-8%
|
(787)
-36%
|
(1 265)
-61%
|
0
N/A
|
(1 544)
N/A
|
(1 420)
+8%
|
(1 509)
-6%
|
(1 686)
-12%
|
(2 007)
-19%
|
(2 006)
+0%
|
(2 007)
0%
|
|
Change in Cash | ||||||||||||||||
Effect of Foreign Exchange Rates |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(1)
|
0
|
0
|
1
|
(1)
|
(2)
|
|
Net Change in Cash |
408
N/A
|
285
-30%
|
421
+48%
|
581
+38%
|
433
-25%
|
825
+90%
|
2 051
+149%
|
0
N/A
|
1 306
N/A
|
611
-53%
|
448
-27%
|
380
-15%
|
(228)
N/A
|
(1 725)
-657%
|
(600)
+65%
|
|
Free Cash Flow | ||||||||||||||||
Free Cash Flow |
659
N/A
|
668
+1%
|
869
+30%
|
1 129
+30%
|
1 186
+5%
|
1 748
+47%
|
3 315
+90%
|
3 568
+8%
|
2 867
-20%
|
2 078
-28%
|
2 024
-3%
|
2 116
+5%
|
1 792
-15%
|
261
-85%
|
1 388
+432%
|