Minebea Mitsumi Inc
TSE:6479
Cash Flow Statement
Cash Flow Statement
Minebea Mitsumi Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
17 992
|
26 811
|
32 712
|
38 559
|
46 425
|
51 773
|
55 930
|
52 616
|
50 163
|
46 963
|
41 049
|
42 196
|
42 085
|
60 478
|
69 510
|
82 663
|
88 627
|
66 855
|
64 849
|
60 472
|
70 105
|
71 321
|
60 831
|
60 106
|
52 778
|
58 089
|
59 683
|
57 277
|
53 664
|
49 527
|
63 856
|
71 597
|
77 327
|
90 788
|
85 459
|
88 927
|
84 268
|
96 120
|
89 684
|
83 863
|
84 201
|
|
Depreciation & Amortization |
25 012
|
24 657
|
24 699
|
25 048
|
27 511
|
28 775
|
30 981
|
33 825
|
35 029
|
35 756
|
35 670
|
33 609
|
30 640
|
29 294
|
29 215
|
29 848
|
30 951
|
30 491
|
30 950
|
32 325
|
34 190
|
36 398
|
39 770
|
43 004
|
45 274
|
46 245
|
44 681
|
44 630
|
44 909
|
48 628
|
47 560
|
46 613
|
46 041
|
45 231
|
46 414
|
48 353
|
50 221
|
53 133
|
56 034
|
58 168
|
60 786
|
|
Other Non-Cash Items |
(574)
|
(4 467)
|
(3 092)
|
(2 820)
|
(2 254)
|
8 950
|
6 753
|
6 660
|
5 249
|
(1 074)
|
(579)
|
(614)
|
713
|
(10 115)
|
(7 998)
|
(11 930)
|
(6 106)
|
10 220
|
8 458
|
8 239
|
6 397
|
(1 037)
|
(1 171)
|
(1 173)
|
(725)
|
(1 185)
|
(756)
|
(530)
|
(425)
|
287
|
534
|
429
|
305
|
(154)
|
(20)
|
(183)
|
73
|
(27 907)
|
(27 592)
|
(26 994)
|
(27 044)
|
|
Cash Taxes Paid |
2 471
|
2 146
|
2 738
|
4 652
|
7 013
|
7 774
|
9 931
|
11 519
|
12 618
|
15 541
|
14 499
|
15 711
|
13 831
|
11 655
|
10 857
|
10 215
|
11 006
|
11 786
|
14 393
|
12 292
|
15 008
|
14 947
|
14 252
|
14 476
|
12 699
|
13 592
|
11 322
|
11 241
|
9 564
|
9 088
|
8 435
|
11 109
|
12 597
|
12 642
|
19 965
|
18 362
|
21 570
|
21 939
|
21 139
|
18 439
|
18 953
|
|
Cash Interest Paid |
2 412
|
2 122
|
1 955
|
1 723
|
1 631
|
1 498
|
1 443
|
1 301
|
1 249
|
1 158
|
1 113
|
1 021
|
971
|
937
|
950
|
934
|
958
|
820
|
922
|
972
|
1 497
|
1 540
|
1 538
|
1 579
|
1 148
|
1 389
|
1 450
|
1 562
|
1 656
|
1 544
|
1 546
|
1 490
|
1 493
|
1 479
|
1 556
|
1 736
|
2 007
|
2 525
|
3 212
|
3 863
|
4 231
|
|
Change in Working Capital |
3 328
|
1 874
|
(2 536)
|
(15 753)
|
(21 965)
|
(30 217)
|
(31 416)
|
(39 149)
|
(46 371)
|
(38 064)
|
(25 267)
|
(19 658)
|
6 867
|
3 035
|
3 134
|
(8 225)
|
(25 682)
|
(15 365)
|
(25 969)
|
(20 089)
|
(7 745)
|
(5 960)
|
(10 681)
|
(10 398)
|
(12 418)
|
(16 663)
|
(18 717)
|
(23 250)
|
(22 822)
|
(4 679)
|
(9 407)
|
2 176
|
(36 298)
|
(57 448)
|
(73 067)
|
(99 263)
|
(86 433)
|
(77 253)
|
(33 055)
|
(38 544)
|
(17 118)
|
|
Cash from Operating Activities |
45 758
N/A
|
48 875
+7%
|
51 783
+6%
|
45 034
-13%
|
49 717
+10%
|
59 863
+20%
|
62 248
+4%
|
53 952
-13%
|
44 070
-18%
|
43 581
-1%
|
50 873
+17%
|
55 533
+9%
|
80 305
+45%
|
82 692
+3%
|
93 613
+13%
|
91 854
-2%
|
87 042
-5%
|
92 201
+6%
|
78 288
-15%
|
80 947
+3%
|
102 947
+27%
|
100 722
-2%
|
88 749
-12%
|
91 539
+3%
|
84 909
-7%
|
86 486
+2%
|
87 089
+1%
|
80 325
-8%
|
77 524
-3%
|
93 763
+21%
|
102 543
+9%
|
120 815
+18%
|
87 375
-28%
|
78 417
-10%
|
58 786
-25%
|
37 834
-36%
|
48 129
+27%
|
44 093
-8%
|
85 071
+93%
|
76 493
-10%
|
100 825
+32%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(20 160)
|
(19 202)
|
(21 010)
|
(24 828)
|
(28 432)
|
(37 556)
|
(43 495)
|
(46 346)
|
(47 733)
|
(42 379)
|
(35 272)
|
(29 843)
|
(29 792)
|
(31 289)
|
(33 953)
|
(37 398)
|
(40 091)
|
(47 140)
|
(53 715)
|
(60 345)
|
(60 173)
|
(53 390)
|
(51 245)
|
(48 942)
|
(47 686)
|
(48 367)
|
(46 709)
|
(46 187)
|
(44 727)
|
(45 503)
|
(46 498)
|
(49 936)
|
(63 198)
|
(70 108)
|
(140 455)
|
(142 940)
|
(136 263)
|
(136 717)
|
(76 088)
|
(76 083)
|
(81 139)
|
|
Other Items |
495
|
(5 755)
|
(898)
|
3 969
|
6 525
|
2 230
|
(1 204)
|
(6 269)
|
(7 228)
|
(2 263)
|
(15 902)
|
(12 963)
|
(17 963)
|
30 781
|
44 754
|
39 605
|
40 072
|
(7 713)
|
(7 204)
|
(3 818)
|
(666)
|
(800)
|
22
|
(356)
|
2 221
|
4 827
|
(19 152)
|
(17 791)
|
(20 196)
|
(25 078)
|
(706)
|
1 647
|
5 730
|
6 503
|
9 620
|
9 616
|
4 660
|
30 442
|
30 069
|
18 385
|
18 351
|
|
Cash from Investing Activities |
(19 665)
N/A
|
(24 957)
-27%
|
(21 908)
+12%
|
(20 859)
+5%
|
(21 907)
-5%
|
(35 326)
-61%
|
(44 699)
-27%
|
(52 615)
-18%
|
(54 961)
-4%
|
(44 642)
+19%
|
(51 174)
-15%
|
(42 806)
+16%
|
(47 755)
-12%
|
(508)
+99%
|
10 801
N/A
|
2 207
-80%
|
(19)
N/A
|
(54 853)
-288 600%
|
(60 919)
-11%
|
(64 163)
-5%
|
(60 839)
+5%
|
(54 190)
+11%
|
(51 223)
+5%
|
(49 298)
+4%
|
(45 465)
+8%
|
(43 540)
+4%
|
(65 861)
-51%
|
(63 978)
+3%
|
(64 923)
-1%
|
(70 581)
-9%
|
(47 204)
+33%
|
(48 289)
-2%
|
(57 468)
-19%
|
(63 605)
-11%
|
(130 835)
-106%
|
(133 324)
-2%
|
(131 603)
+1%
|
(106 275)
+19%
|
(46 019)
+57%
|
(57 698)
-25%
|
(62 788)
-9%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
141
|
130
|
373
|
391
|
427
|
453
|
480
|
554
|
632
|
692
|
741
|
834
|
896
|
923
|
984
|
(7 269)
|
(7 142)
|
(7 036)
|
(6 959)
|
1 584
|
(8 974)
|
(7 228)
|
(7 495)
|
(8 109)
|
850
|
(15 059)
|
(15 059)
|
(15 060)
|
(13 882)
|
(4 701)
|
(6 795)
|
(15 467)
|
(15 468)
|
(10 772)
|
(8 677)
|
(3)
|
(1)
|
(10 015)
|
(10 016)
|
(15 205)
|
(19 690)
|
|
Net Issuance of Debt |
(25 964)
|
(22 747)
|
(20 582)
|
(21 008)
|
(14 755)
|
(15 968)
|
(13 919)
|
3 092
|
10 499
|
1 093
|
15 971
|
5 956
|
(15 205)
|
(22 646)
|
(37 158)
|
(39 456)
|
(27 473)
|
(7 306)
|
(6 050)
|
3 702
|
10 894
|
5 436
|
2 145
|
(194)
|
(1 361)
|
5 640
|
55 597
|
45 873
|
31 693
|
30 813
|
(12 293)
|
(1 222)
|
(812)
|
1 461
|
61 245
|
65 476
|
80 483
|
65 725
|
1 154
|
10 883
|
2 782
|
|
Cash Paid for Dividends |
(2 613)
|
(2 613)
|
(2 987)
|
(2 987)
|
(4 109)
|
(4 109)
|
(4 485)
|
(4 485)
|
(5 983)
|
(5 983)
|
(7 483)
|
(7 483)
|
(6 368)
|
(6 369)
|
(5 589)
|
(5 589)
|
(8 412)
|
(8 411)
|
(10 900)
|
(10 900)
|
(11 329)
|
(11 329)
|
(11 689)
|
(11 689)
|
(11 624)
|
(11 624)
|
(11 530)
|
(11 530)
|
(11 435)
|
(11 435)
|
(14 664)
|
(14 664)
|
(16 235)
|
(16 236)
|
(14 599)
|
(14 599)
|
(15 562)
|
(15 561)
|
(16 419)
|
(16 419)
|
(16 293)
|
|
Other |
(3)
|
(3)
|
(2)
|
(3)
|
(4)
|
(3)
|
0
|
(2)
|
(1)
|
(2)
|
(28)
|
(65)
|
(66)
|
(2 629)
|
(2 632)
|
(2 643)
|
(2 681)
|
(4 273)
|
(4 260)
|
(4 267)
|
(4 156)
|
(213)
|
(840)
|
0
|
(8 571)
|
(7 715)
|
(12 335)
|
(13 135)
|
(5 420)
|
(5 420)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2 274)
|
(2 636)
|
(2 636)
|
(2 636)
|
|
Cash from Financing Activities |
(28 439)
N/A
|
(25 233)
+11%
|
(23 198)
+8%
|
(23 607)
-2%
|
(18 441)
+22%
|
(19 627)
-6%
|
(17 926)
+9%
|
(841)
+95%
|
5 147
N/A
|
(4 200)
N/A
|
9 201
N/A
|
(758)
N/A
|
(20 743)
-2 637%
|
(30 721)
-48%
|
(44 395)
-45%
|
(54 957)
-24%
|
(45 708)
+17%
|
(27 026)
+41%
|
(28 169)
-4%
|
(9 881)
+65%
|
(13 749)
-39%
|
(13 334)
+3%
|
(17 879)
-34%
|
(20 133)
-13%
|
(19 879)
+1%
|
(28 758)
-45%
|
17 316
N/A
|
6 148
-64%
|
956
-84%
|
9 257
+868%
|
(34 552)
N/A
|
(31 353)
+9%
|
(32 515)
-4%
|
(25 547)
+21%
|
37 969
N/A
|
50 874
+34%
|
64 920
+28%
|
37 875
-42%
|
(27 917)
N/A
|
(23 377)
+16%
|
(35 837)
-53%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
3 749
|
2 123
|
1 012
|
1 869
|
2 110
|
2 196
|
2 652
|
1 093
|
(846)
|
(1 735)
|
(4 189)
|
(4 510)
|
(2 260)
|
(1 473)
|
1 445
|
3 390
|
2 768
|
(495)
|
(1 249)
|
(721)
|
(3 262)
|
457
|
(1 946)
|
(6 177)
|
(4 524)
|
(5 874)
|
(2 560)
|
(582)
|
(3 086)
|
2 294
|
1 563
|
1 320
|
6 895
|
8 844
|
15 973
|
18 651
|
10 091
|
5 390
|
3 935
|
3 918
|
6 241
|
|
Net Change in Cash |
1 403
N/A
|
808
-42%
|
7 689
+852%
|
2 437
-68%
|
11 479
+371%
|
7 106
-38%
|
2 275
-68%
|
1 589
-30%
|
(6 590)
N/A
|
(6 996)
-6%
|
4 711
N/A
|
7 459
+58%
|
9 547
+28%
|
49 990
+424%
|
61 464
+23%
|
42 494
-31%
|
44 083
+4%
|
9 827
-78%
|
(12 049)
N/A
|
6 182
N/A
|
25 097
+306%
|
33 655
+34%
|
17 701
-47%
|
15 931
-10%
|
15 041
-6%
|
8 314
-45%
|
35 984
+333%
|
21 913
-39%
|
10 471
-52%
|
34 733
+232%
|
22 350
-36%
|
42 493
+90%
|
4 287
-90%
|
(1 891)
N/A
|
(18 107)
-858%
|
(25 965)
-43%
|
(8 463)
+67%
|
(18 917)
-124%
|
15 070
N/A
|
(664)
N/A
|
8 441
N/A
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
25 598
N/A
|
29 673
+16%
|
30 773
+4%
|
20 206
-34%
|
21 285
+5%
|
22 307
+5%
|
18 753
-16%
|
7 606
-59%
|
(3 663)
N/A
|
1 202
N/A
|
15 601
+1 198%
|
25 690
+65%
|
50 513
+97%
|
51 403
+2%
|
59 660
+16%
|
54 456
-9%
|
46 951
-14%
|
45 061
-4%
|
24 573
-45%
|
20 602
-16%
|
42 774
+108%
|
47 332
+11%
|
37 504
-21%
|
42 597
+14%
|
37 223
-13%
|
38 119
+2%
|
40 380
+6%
|
34 138
-15%
|
32 797
-4%
|
48 260
+47%
|
56 045
+16%
|
70 879
+26%
|
24 177
-66%
|
8 309
-66%
|
(81 669)
N/A
|
(105 106)
-29%
|
(88 134)
+16%
|
(92 624)
-5%
|
8 983
N/A
|
410
-95%
|
19 686
+4 701%
|