Tacmina Corp
TSE:6322
Cash Flow Statement
Cash Flow Statement
Tacmina Corp
Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | 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 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||
Net Income |
(29)
|
(9)
|
108
|
35
|
44
|
5
|
(98)
|
(124)
|
(221)
|
46
|
235
|
235
|
479
|
529
|
569
|
485
|
482
|
519
|
606
|
548
|
650
|
754
|
867
|
918
|
971
|
1 019
|
1 008
|
1 313
|
1 430
|
1 312
|
1 027
|
872
|
844
|
952
|
1 242
|
1 304
|
1 448
|
1 644
|
1 605
|
|
Depreciation & Amortization |
11
|
7
|
(11)
|
(6)
|
3
|
5
|
19
|
(9)
|
(26)
|
1
|
41
|
3
|
44
|
142
|
171
|
224
|
235
|
223
|
208
|
200
|
191
|
186
|
203
|
216
|
211
|
214
|
220
|
229
|
238
|
239
|
238
|
237
|
221
|
210
|
214
|
223
|
231
|
240
|
251
|
|
Other Non-Cash Items |
250
|
(10)
|
(106)
|
2
|
16
|
(10)
|
8
|
(22)
|
(31)
|
14
|
101
|
(12)
|
63
|
(231)
|
(146)
|
41
|
(46)
|
(35)
|
(17)
|
(28)
|
(31)
|
(35)
|
2
|
(5)
|
5
|
14
|
(114)
|
(89)
|
18
|
(13)
|
(44)
|
(36)
|
13
|
(1)
|
9
|
37
|
(7)
|
(20)
|
15
|
|
Cash Taxes Paid |
(32)
|
95
|
154
|
(61)
|
(71)
|
54
|
71
|
(122)
|
(190)
|
5
|
5
|
(4)
|
(0)
|
184
|
240
|
236
|
261
|
148
|
103
|
237
|
280
|
201
|
182
|
306
|
364
|
253
|
226
|
284
|
305
|
477
|
546
|
313
|
237
|
333
|
359
|
363
|
364
|
385
|
412
|
|
Cash Interest Paid |
1
|
(0)
|
(0)
|
1
|
2
|
(1)
|
(3)
|
0
|
0
|
(1)
|
3
|
(2)
|
1
|
8
|
11
|
14
|
13
|
12
|
11
|
10
|
10
|
10
|
10
|
9
|
7
|
5
|
4
|
3
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
|
Change in Working Capital |
(36)
|
(124)
|
(237)
|
(12)
|
314
|
(130)
|
(43)
|
395
|
388
|
(159)
|
(284)
|
(234)
|
(506)
|
10
|
(127)
|
(407)
|
(95)
|
(100)
|
(300)
|
(237)
|
(366)
|
(465)
|
(376)
|
(360)
|
(798)
|
(645)
|
(74)
|
(459)
|
(482)
|
(175)
|
120
|
209
|
57
|
(317)
|
(708)
|
(722)
|
(771)
|
(1 021)
|
(735)
|
|
Cash from Operating Activities |
197
N/A
|
(135)
N/A
|
(246)
-83%
|
20
N/A
|
376
+1 771%
|
(130)
N/A
|
(114)
+12%
|
240
N/A
|
110
-54%
|
(99)
N/A
|
92
N/A
|
(8)
N/A
|
80
N/A
|
450
+460%
|
468
+4%
|
343
-27%
|
576
+68%
|
607
+5%
|
497
-18%
|
483
-3%
|
444
-8%
|
441
-1%
|
696
+58%
|
769
+10%
|
389
-49%
|
602
+55%
|
1 040
+73%
|
994
-4%
|
1 204
+21%
|
1 363
+13%
|
1 341
-2%
|
1 282
-4%
|
1 135
-11%
|
844
-26%
|
757
-10%
|
843
+11%
|
900
+7%
|
843
-6%
|
1 136
+35%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(60)
|
44
|
142
|
14
|
(67)
|
(10)
|
(97)
|
13
|
143
|
(3)
|
(41)
|
18
|
(49)
|
(323)
|
(903)
|
(898)
|
(297)
|
(102)
|
(113)
|
(183)
|
(193)
|
(349)
|
(397)
|
(243)
|
(302)
|
(600)
|
(460)
|
(132)
|
(169)
|
(239)
|
(208)
|
(109)
|
(72)
|
(105)
|
(180)
|
(282)
|
(270)
|
(379)
|
(433)
|
|
Other Items |
(75)
|
(25)
|
95
|
23
|
(191)
|
(42)
|
98
|
18
|
(26)
|
41
|
(12)
|
86
|
85
|
96
|
4
|
(32)
|
(40)
|
(196)
|
(125)
|
(24)
|
42
|
62
|
33
|
11
|
8
|
217
|
355
|
140
|
(101)
|
(185)
|
60
|
134
|
(9)
|
(113)
|
(114)
|
(10)
|
(160)
|
(191)
|
(32)
|
|
Cash from Investing Activities |
(135)
N/A
|
19
N/A
|
237
+1 159%
|
36
-85%
|
(258)
N/A
|
(52)
+80%
|
2
N/A
|
31
+1 953%
|
118
+281%
|
38
-68%
|
(53)
N/A
|
104
N/A
|
36
-66%
|
(227)
N/A
|
(899)
-295%
|
(930)
-3%
|
(337)
+64%
|
(298)
+12%
|
(238)
+20%
|
(206)
+13%
|
(151)
+27%
|
(287)
-90%
|
(364)
-27%
|
(232)
+36%
|
(294)
-27%
|
(383)
-30%
|
(105)
+73%
|
8
N/A
|
(270)
N/A
|
(424)
-57%
|
(148)
+65%
|
25
N/A
|
(81)
N/A
|
(219)
-170%
|
(294)
-35%
|
(292)
+1%
|
(430)
-47%
|
(570)
-33%
|
(465)
+18%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
(2)
|
2
|
6
|
8
|
5
|
(10)
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
5
|
6
|
7
|
6
|
6
|
9
|
0
|
(225)
|
(233)
|
0
|
0
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Net Issuance of Debt |
(44)
|
(96)
|
(76)
|
12
|
12
|
54
|
61
|
(41)
|
(228)
|
6
|
(169)
|
153
|
(16)
|
25
|
473
|
395
|
(113)
|
(140)
|
(71)
|
(77)
|
(117)
|
126
|
112
|
(33)
|
(25)
|
(123)
|
(267)
|
(234)
|
(125)
|
(74)
|
(67)
|
(52)
|
0
|
6
|
6
|
0
|
0
|
0
|
0
|
|
Cash Paid for Dividends |
0
|
(8)
|
(13)
|
(11)
|
(18)
|
4
|
(1)
|
(1)
|
(1)
|
13
|
(3)
|
19
|
19
|
(92)
|
(93)
|
(124)
|
(124)
|
(125)
|
(125)
|
(143)
|
(205)
|
(156)
|
(154)
|
(210)
|
(209)
|
(240)
|
(252)
|
(252)
|
(251)
|
(323)
|
(396)
|
(324)
|
(324)
|
(324)
|
(324)
|
(323)
|
(324)
|
(362)
|
(399)
|
|
Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(2)
|
(3)
|
(3)
|
(2)
|
(4)
|
(7)
|
(8)
|
(8)
|
|
Cash from Financing Activities |
(46)
N/A
|
(102)
-122%
|
(83)
+19%
|
10
N/A
|
(2)
N/A
|
47
N/A
|
50
+5%
|
(42)
N/A
|
(228)
-447%
|
19
N/A
|
(172)
N/A
|
172
N/A
|
3
-98%
|
(66)
N/A
|
385
N/A
|
277
-28%
|
(230)
N/A
|
(259)
-12%
|
(190)
+27%
|
(213)
-12%
|
(313)
-47%
|
(257)
+18%
|
(277)
-8%
|
(244)
+12%
|
(236)
+3%
|
(367)
-55%
|
(525)
-43%
|
(490)
+7%
|
(379)
+23%
|
(400)
-5%
|
(465)
-16%
|
(378)
+19%
|
(327)
+14%
|
(321)
+2%
|
(320)
+0%
|
(328)
-2%
|
(331)
-1%
|
(370)
-12%
|
(407)
-10%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
(1)
|
0
|
1
|
3
|
(5)
|
(1)
|
5
|
(3)
|
(3)
|
(1)
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
(1)
|
23
|
26
|
(1)
|
(20)
|
(9)
|
8
|
4
|
(3)
|
(8)
|
(9)
|
(2)
|
1
|
1
|
12
|
9
|
37
|
30
|
15
|
20
|
|
Net Change in Cash |
16
N/A
|
(218)
N/A
|
(94)
+57%
|
66
N/A
|
118
+79%
|
(132)
N/A
|
(68)
+49%
|
228
N/A
|
5
-98%
|
(45)
N/A
|
(135)
-199%
|
267
N/A
|
120
-55%
|
157
+31%
|
(46)
N/A
|
(309)
-568%
|
9
N/A
|
51
+477%
|
69
+36%
|
63
-9%
|
4
-94%
|
(77)
N/A
|
54
N/A
|
273
+405%
|
(150)
N/A
|
(140)
+7%
|
414
N/A
|
509
+23%
|
546
+7%
|
531
-3%
|
725
+37%
|
930
+28%
|
728
-22%
|
316
-57%
|
152
-52%
|
260
+71%
|
170
-35%
|
(82)
N/A
|
283
N/A
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
137
N/A
|
(90)
N/A
|
(104)
-15%
|
34
N/A
|
309
+806%
|
(140)
N/A
|
(211)
-50%
|
253
N/A
|
253
N/A
|
(102)
N/A
|
52
N/A
|
10
-81%
|
31
+216%
|
127
+306%
|
(435)
N/A
|
(555)
-28%
|
279
N/A
|
505
+81%
|
384
-24%
|
301
-22%
|
251
-16%
|
92
-63%
|
299
+225%
|
526
+76%
|
87
-83%
|
2
-97%
|
579
+24 045%
|
863
+49%
|
1 035
+20%
|
1 124
+9%
|
1 133
+1%
|
1 173
+4%
|
1 063
-9%
|
739
-31%
|
577
-22%
|
561
-3%
|
630
+12%
|
464
-26%
|
702
+51%
|