Iwatsu Electric Co Ltd
TSE:6704
Cash Flow Statement
Cash Flow Statement
Iwatsu Electric Co Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||
Net Income |
(953)
|
(256)
|
(167)
|
(121)
|
2 015
|
138
|
(2 572)
|
(722)
|
(708)
|
933
|
839
|
1 424
|
7 446
|
5 513
|
119
|
(60)
|
(130)
|
(102)
|
929
|
898
|
96
|
(569)
|
(475)
|
(1 297)
|
2 608
|
3 886
|
309
|
445
|
88
|
85
|
99
|
(200)
|
7 399
|
7 910
|
652
|
391
|
(1 157)
|
(479)
|
|
Depreciation & Amortization |
60
|
(53)
|
(69)
|
104
|
1 228
|
(112)
|
(1 281)
|
39
|
(34)
|
(38)
|
363
|
(65)
|
366
|
1 345
|
1 105
|
988
|
930
|
918
|
900
|
970
|
1 019
|
986
|
1 020
|
1 083
|
1 065
|
1 061
|
1 070
|
1 096
|
988
|
846
|
790
|
762
|
734
|
901
|
1 081
|
1 066
|
1 061
|
1 089
|
|
Other Non-Cash Items |
295
|
(173)
|
(602)
|
(13)
|
(4 294)
|
(212)
|
3 657
|
308
|
620
|
(234)
|
251
|
(1)
|
(687)
|
(957)
|
(32)
|
92
|
(73)
|
(162)
|
(719)
|
(878)
|
(171)
|
(171)
|
(67)
|
1 309
|
(2 575)
|
(3 869)
|
(66)
|
(726)
|
(729)
|
(136)
|
(58)
|
18
|
(8 321)
|
(8 317)
|
(46)
|
(56)
|
204
|
(654)
|
|
Cash Taxes Paid |
111
|
(45)
|
(81)
|
(12)
|
47
|
(22)
|
(90)
|
55
|
50
|
(67)
|
(66)
|
(59)
|
(60)
|
111
|
123
|
111
|
111
|
108
|
103
|
125
|
135
|
114
|
89
|
62
|
60
|
54
|
51
|
59
|
57
|
285
|
374
|
31
|
(27)
|
164
|
195
|
115
|
129
|
69
|
|
Cash Interest Paid |
(4)
|
(5)
|
(16)
|
6
|
20
|
2
|
(3)
|
(3)
|
(9)
|
(3)
|
1
|
(10)
|
(7)
|
10
|
8
|
6
|
7
|
7
|
6
|
5
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
21
|
|
Change in Working Capital |
849
|
(331)
|
(492)
|
1 119
|
2 139
|
(205)
|
(623)
|
(746)
|
(421)
|
154
|
(108)
|
(269)
|
(5 906)
|
(4 651)
|
(527)
|
(173)
|
1 064
|
217
|
286
|
902
|
(33)
|
(439)
|
176
|
(959)
|
(1 271)
|
627
|
(990)
|
(827)
|
1 047
|
(594)
|
(470)
|
1 123
|
(462)
|
(1 329)
|
(369)
|
(1 148)
|
(547)
|
420
|
|
Cash from Operating Activities |
251
N/A
|
(813)
N/A
|
(1 330)
-64%
|
1 089
N/A
|
1 088
0%
|
(391)
N/A
|
(819)
-109%
|
(1 121)
-37%
|
(543)
+52%
|
815
N/A
|
1 345
+65%
|
1 089
-19%
|
1 219
+12%
|
1 297
+6%
|
665
-49%
|
847
+27%
|
1 791
+111%
|
871
-51%
|
1 396
+60%
|
1 892
+36%
|
911
-52%
|
(193)
N/A
|
654
N/A
|
136
-79%
|
(173)
N/A
|
1 705
N/A
|
323
-81%
|
(12)
N/A
|
1 394
N/A
|
201
-86%
|
361
+80%
|
1 703
+372%
|
(650)
N/A
|
(835)
-28%
|
1 318
N/A
|
253
-81%
|
(439)
N/A
|
376
N/A
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(67)
|
(93)
|
(632)
|
111
|
1 152
|
(169)
|
(622)
|
118
|
656
|
151
|
(135)
|
127
|
(128)
|
(1 109)
|
(876)
|
(931)
|
(1 405)
|
(1 818)
|
(2 151)
|
(1 590)
|
(939)
|
(1 136)
|
(1 180)
|
(933)
|
(895)
|
(873)
|
(542)
|
(397)
|
(4 012)
|
(4 003)
|
(908)
|
(1 391)
|
(10 153)
|
(9 877)
|
(728)
|
(456)
|
(293)
|
(9 089)
|
|
Other Items |
404
|
39
|
724
|
110
|
3 736
|
(76)
|
(4 703)
|
14
|
663
|
1
|
46
|
(410)
|
(444)
|
(1 946)
|
(1 659)
|
220
|
(2 125)
|
(2 838)
|
754
|
800
|
(691)
|
810
|
3 619
|
3 492
|
(531)
|
(1 616)
|
555
|
5 392
|
4 629
|
638
|
694
|
253
|
8 240
|
8 253
|
179
|
115
|
(174)
|
454
|
|
Cash from Investing Activities |
337
N/A
|
(54)
N/A
|
92
N/A
|
221
+140%
|
4 888
+2 112%
|
(245)
N/A
|
(5 325)
-2 073%
|
132
N/A
|
1 319
+899%
|
152
-88%
|
(89)
N/A
|
(283)
-218%
|
(572)
-102%
|
(3 055)
-434%
|
(2 535)
+17%
|
(711)
+72%
|
(3 530)
-396%
|
(4 656)
-32%
|
(1 397)
+70%
|
(790)
+43%
|
(1 630)
-106%
|
(326)
+80%
|
2 439
N/A
|
2 559
+5%
|
(1 426)
N/A
|
(2 489)
-75%
|
13
N/A
|
4 995
+38 323%
|
617
-88%
|
(3 365)
N/A
|
(214)
+94%
|
(1 138)
-432%
|
(1 913)
-68%
|
(1 624)
+15%
|
(549)
+66%
|
(341)
+38%
|
(467)
-37%
|
(8 635)
-1 749%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
2
|
(14)
|
(14)
|
(14)
|
0
|
0
|
0
|
0
|
(140)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
582
|
34
|
1 034
|
(77)
|
(675)
|
(51)
|
89
|
(66)
|
(351)
|
120
|
20
|
602
|
502
|
(207)
|
(120)
|
(60)
|
(45)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6 000
|
|
Cash Paid for Dividends |
(247)
|
251
|
247
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(245)
|
(246)
|
0
|
0
|
(96)
|
(97)
|
(98)
|
0
|
0
|
0
|
0
|
0
|
(145)
|
(146)
|
(99)
|
(98)
|
(97)
|
(98)
|
0
|
0
|
(393)
|
(394)
|
(248)
|
(247)
|
0
|
|
Other |
2
|
(2)
|
2
|
2
|
1
|
1
|
1
|
(4)
|
(25)
|
(4)
|
(7)
|
11
|
(10)
|
(39)
|
(28)
|
(31)
|
20
|
13
|
(31)
|
(38)
|
(49)
|
(50)
|
(43)
|
(205)
|
(202)
|
(18)
|
33
|
34
|
(15)
|
(14)
|
(13)
|
(13)
|
(14)
|
(15)
|
(15)
|
(14)
|
36
|
1 406
|
|
Cash from Financing Activities |
337
N/A
|
283
-16%
|
1 283
+353%
|
(75)
N/A
|
(674)
-799%
|
(50)
+93%
|
87
N/A
|
(70)
N/A
|
(374)
-434%
|
102
N/A
|
(1)
N/A
|
599
N/A
|
493
-18%
|
(477)
N/A
|
(394)
+17%
|
(92)
+77%
|
(165)
-79%
|
(230)
-39%
|
(128)
+44%
|
(136)
-6%
|
(146)
-7%
|
(50)
+66%
|
(43)
+14%
|
(205)
-377%
|
(202)
+1%
|
(163)
+19%
|
(113)
+31%
|
(65)
+42%
|
(113)
-74%
|
(111)
+2%
|
(111)
N/A
|
(14)
+87%
|
(14)
N/A
|
(408)
-2 814%
|
(409)
0%
|
(262)
+36%
|
(211)
+19%
|
7 406
N/A
|
|
Change in Cash | |||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
29
|
(15)
|
(6)
|
32
|
(27)
|
8
|
(38)
|
(42)
|
17
|
(9)
|
(25)
|
(18)
|
(8)
|
(20)
|
(1)
|
2
|
47
|
78
|
34
|
51
|
78
|
46
|
(42)
|
(107)
|
(3)
|
66
|
(32)
|
3
|
25
|
(28)
|
(11)
|
(10)
|
(2)
|
14
|
30
|
80
|
31
|
(2)
|
|
Net Change in Cash |
954
N/A
|
(599)
N/A
|
39
N/A
|
1 267
+3 149%
|
5 275
+316%
|
(678)
N/A
|
(6 095)
-799%
|
(1 101)
+82%
|
419
N/A
|
1 060
+153%
|
1 230
+16%
|
1 387
+13%
|
1 132
-18%
|
(2 255)
N/A
|
(2 265)
0%
|
46
N/A
|
(1 857)
N/A
|
(3 937)
-112%
|
(95)
+98%
|
1 017
N/A
|
(787)
N/A
|
(523)
+34%
|
3 008
N/A
|
2 383
-21%
|
(1 804)
N/A
|
(881)
+51%
|
191
N/A
|
4 921
+2 476%
|
1 923
-61%
|
(3 303)
N/A
|
25
N/A
|
541
+2 064%
|
(2 579)
N/A
|
(2 853)
-11%
|
390
N/A
|
(270)
N/A
|
(1 086)
-302%
|
(855)
+21%
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
184
N/A
|
(906)
N/A
|
(1 962)
-117%
|
1 200
N/A
|
2 240
+87%
|
(560)
N/A
|
(1 441)
-157%
|
(1 003)
+30%
|
113
N/A
|
966
+755%
|
1 210
+25%
|
1 216
+0%
|
1 091
-10%
|
188
-83%
|
(211)
N/A
|
(84)
+60%
|
386
N/A
|
(947)
N/A
|
(755)
+20%
|
302
N/A
|
(28)
N/A
|
(1 329)
-4 646%
|
(526)
+60%
|
(797)
-52%
|
(1 068)
-34%
|
832
N/A
|
(219)
N/A
|
(409)
-87%
|
(2 618)
-540%
|
(3 802)
-45%
|
(547)
+86%
|
312
N/A
|
(10 803)
N/A
|
(10 712)
+1%
|
590
N/A
|
(203)
N/A
|
(732)
-261%
|
(8 713)
-1 090%
|