GMO Media Inc
TSE:6180
Cash Flow Statement
Cash Flow Statement
GMO Media Inc
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 |
504
|
418
|
355
|
339
|
294
|
159
|
(46)
|
(194)
|
(403)
|
(78)
|
61
|
26
|
268
|
398
|
527
|
|
Depreciation & Amortization |
80
|
94
|
99
|
102
|
95
|
97
|
85
|
90
|
118
|
81
|
37
|
38
|
45
|
49
|
47
|
|
Other Non-Cash Items |
153
|
112
|
56
|
79
|
19
|
54
|
167
|
137
|
216
|
196
|
49
|
126
|
222
|
125
|
61
|
|
Cash Taxes Paid |
179
|
230
|
267
|
133
|
80
|
79
|
58
|
40
|
20
|
29
|
23
|
48
|
71
|
140
|
174
|
|
Cash Interest Paid |
4
|
4
|
4
|
3
|
3
|
2
|
1
|
2
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
|
Change in Working Capital |
(183)
|
(65)
|
(181)
|
(121)
|
(27)
|
35
|
(87)
|
(59)
|
237
|
321
|
364
|
(144)
|
(140)
|
(5)
|
(43)
|
|
Cash from Operating Activities |
554
N/A
|
560
+1%
|
328
-41%
|
399
+22%
|
380
-5%
|
344
-10%
|
119
-65%
|
(25)
N/A
|
168
N/A
|
520
+209%
|
511
-2%
|
47
-91%
|
395
+742%
|
567
+43%
|
592
+4%
|
|
Investing Cash Flow | ||||||||||||||||
Capital Expenditures |
(46)
|
(71)
|
(43)
|
(32)
|
(37)
|
(102)
|
(137)
|
(78)
|
(33)
|
(36)
|
(64)
|
(125)
|
(146)
|
(105)
|
(89)
|
|
Other Items |
(69)
|
(40)
|
4
|
(31)
|
(56)
|
(11)
|
(50)
|
(144)
|
(73)
|
121
|
10
|
(125)
|
(25)
|
(10)
|
(23)
|
|
Cash from Investing Activities |
(115)
N/A
|
(111)
+3%
|
(38)
+65%
|
(62)
-62%
|
(93)
-49%
|
(114)
-22%
|
(187)
-65%
|
(222)
-18%
|
(107)
+52%
|
85
N/A
|
(54)
N/A
|
(250)
-362%
|
(171)
+31%
|
(115)
+33%
|
(112)
+3%
|
|
Financing Cash Flow | ||||||||||||||||
Net Issuance of Common Stock |
(0)
|
1
|
2
|
5
|
4
|
1
|
2
|
(36)
|
(40)
|
(2)
|
0
|
2
|
15
|
0
|
28
|
|
Net Issuance of Debt |
(70)
|
(78)
|
(80)
|
(75)
|
(67)
|
(59)
|
(51)
|
(146)
|
(131)
|
(15)
|
(12)
|
(11)
|
(9)
|
(8)
|
(7)
|
|
Cash Paid for Dividends |
(93)
|
(160)
|
(160)
|
(126)
|
(126)
|
(99)
|
(99)
|
(0)
|
(0)
|
(0)
|
(0)
|
(4)
|
(4)
|
(92)
|
(92)
|
|
Other |
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
|
Cash from Financing Activities |
(163)
N/A
|
(237)
-45%
|
(238)
0%
|
(196)
+17%
|
(190)
+3%
|
(157)
+17%
|
(147)
+6%
|
(182)
-23%
|
(171)
+6%
|
(17)
+90%
|
(11)
+35%
|
(13)
-14%
|
2
N/A
|
(87)
N/A
|
(71)
+18%
|
|
Change in Cash | ||||||||||||||||
Net Change in Cash |
276
N/A
|
212
-23%
|
52
-75%
|
141
+168%
|
98
-31%
|
74
-24%
|
(216)
N/A
|
(428)
-98%
|
(109)
+75%
|
588
N/A
|
446
-24%
|
(215)
N/A
|
226
N/A
|
365
+62%
|
409
+12%
|
|
Free Cash Flow | ||||||||||||||||
Free Cash Flow |
508
N/A
|
489
-4%
|
285
-42%
|
367
+29%
|
343
-7%
|
242
-29%
|
(19)
N/A
|
(102)
-453%
|
135
N/A
|
484
+259%
|
447
-8%
|
(78)
N/A
|
249
N/A
|
462
+86%
|
503
+9%
|