Universal Engeisha Co Ltd
TSE:6061
Cash Flow Statement
Cash Flow Statement
Universal Engeisha Co Ltd
Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||||||
Net Income |
602
|
619
|
619
|
617
|
683
|
774
|
739
|
695
|
926
|
913
|
799
|
822
|
818
|
896
|
1 049
|
1 203
|
1 318
|
1 560
|
1 957
|
2 024
|
2 039
|
1 857
|
|
Depreciation & Amortization |
64
|
74
|
76
|
78
|
80
|
112
|
156
|
210
|
275
|
291
|
279
|
254
|
279
|
299
|
301
|
301
|
305
|
316
|
322
|
342
|
371
|
417
|
|
Other Non-Cash Items |
(106)
|
(91)
|
(8)
|
(9)
|
(101)
|
(102)
|
56
|
(24)
|
(71)
|
9
|
17
|
22
|
150
|
141
|
114
|
26
|
11
|
94
|
(65)
|
(43)
|
139
|
140
|
|
Cash Taxes Paid |
248
|
193
|
177
|
251
|
274
|
211
|
193
|
218
|
232
|
269
|
286
|
265
|
282
|
359
|
378
|
333
|
308
|
427
|
492
|
561
|
648
|
634
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
3
|
5
|
5
|
3
|
2
|
2
|
3
|
3
|
3
|
5
|
|
Change in Working Capital |
(297)
|
(133)
|
(152)
|
(246)
|
(320)
|
(311)
|
(251)
|
(308)
|
(264)
|
(323)
|
(294)
|
(257)
|
(287)
|
(423)
|
(287)
|
(202)
|
(330)
|
(635)
|
(724)
|
(914)
|
(970)
|
(821)
|
|
Cash from Operating Activities |
263
N/A
|
468
+78%
|
535
+14%
|
440
-18%
|
343
-22%
|
472
+38%
|
700
+48%
|
572
-18%
|
866
+51%
|
890
+3%
|
801
-10%
|
840
+5%
|
959
+14%
|
913
-5%
|
1 177
+29%
|
1 327
+13%
|
1 303
-2%
|
1 335
+2%
|
1 490
+12%
|
1 408
-5%
|
1 580
+12%
|
1 593
+1%
|
|
Investing Cash Flow | |||||||||||||||||||||||
Capital Expenditures |
(62)
|
(64)
|
(39)
|
(76)
|
(238)
|
(415)
|
(400)
|
(362)
|
(296)
|
(241)
|
(263)
|
(225)
|
(248)
|
(252)
|
(225)
|
(291)
|
(289)
|
(288)
|
(387)
|
(352)
|
(246)
|
(334)
|
|
Other Items |
69
|
(58)
|
(511)
|
(18)
|
(74)
|
(236)
|
76
|
(263)
|
(109)
|
218
|
(84)
|
(200)
|
191
|
245
|
(195)
|
(445)
|
(260)
|
(50)
|
(83)
|
(333)
|
(744)
|
(1 765)
|
|
Cash from Investing Activities |
7
N/A
|
(122)
N/A
|
(550)
-352%
|
(94)
+83%
|
(312)
-233%
|
(651)
-108%
|
(325)
+50%
|
(625)
-93%
|
(405)
+35%
|
(23)
+94%
|
(347)
-1 422%
|
(425)
-22%
|
(57)
+87%
|
(7)
+87%
|
(421)
-5 657%
|
(736)
-75%
|
(549)
+25%
|
(338)
+38%
|
(470)
-39%
|
(685)
-46%
|
(991)
-45%
|
(2 098)
-112%
|
|
Financing Cash Flow | |||||||||||||||||||||||
Net Issuance of Common Stock |
(154)
|
(154)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(118)
|
0
|
(156)
|
0
|
|
Net Issuance of Debt |
(38)
|
(37)
|
0
|
(1)
|
0
|
(1)
|
758
|
659
|
(592)
|
(542)
|
(100)
|
(102)
|
(72)
|
(45)
|
(51)
|
(48)
|
(38)
|
(28)
|
(16)
|
(40)
|
(43)
|
(24)
|
|
Cash Paid for Dividends |
(63)
|
(60)
|
(60)
|
(60)
|
(60)
|
(72)
|
(72)
|
(84)
|
(84)
|
(96)
|
(96)
|
(96)
|
(96)
|
(96)
|
(96)
|
(96)
|
(96)
|
(96)
|
(96)
|
(104)
|
(104)
|
(108)
|
|
Other |
(3)
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(5)
|
(5)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
|
Cash from Financing Activities |
(257)
N/A
|
(253)
+1%
|
(62)
+76%
|
(61)
+1%
|
(61)
0%
|
(74)
-20%
|
685
N/A
|
574
-16%
|
(677)
N/A
|
(639)
+6%
|
(197)
+69%
|
(199)
-1%
|
(174)
+13%
|
(146)
+16%
|
(148)
-1%
|
(144)
+2%
|
(134)
+7%
|
(124)
+8%
|
(230)
-86%
|
(262)
-14%
|
(304)
-16%
|
(289)
+5%
|
|
Change in Cash | |||||||||||||||||||||||
Effect of Foreign Exchange Rates |
2
|
2
|
0
|
2
|
1
|
(3)
|
(80)
|
(31)
|
31
|
(14)
|
(6)
|
0
|
4
|
(13)
|
(19)
|
(12)
|
16
|
34
|
67
|
100
|
21
|
10
|
|
Net Change in Cash |
15
N/A
|
95
+530%
|
(77)
N/A
|
286
N/A
|
(30)
N/A
|
(256)
-762%
|
981
N/A
|
489
-50%
|
(184)
N/A
|
214
N/A
|
251
+17%
|
216
-14%
|
732
+239%
|
746
+2%
|
591
-21%
|
435
-26%
|
636
+46%
|
908
+43%
|
857
-6%
|
560
-35%
|
306
-45%
|
(784)
N/A
|
|
Free Cash Flow | |||||||||||||||||||||||
Free Cash Flow |
201
N/A
|
405
+101%
|
496
+23%
|
364
-27%
|
104
-71%
|
57
-45%
|
300
+425%
|
210
-30%
|
571
+172%
|
649
+14%
|
538
-17%
|
615
+14%
|
711
+16%
|
660
-7%
|
952
+44%
|
1 036
+9%
|
1 014
-2%
|
1 047
+3%
|
1 103
+5%
|
1 056
-4%
|
1 334
+26%
|
1 260
-6%
|