Nippon Signal Co Ltd
TSE:6741
Cash Flow Statement
Cash Flow Statement
Nippon Signal Co Ltd
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 |
7 072
|
7 039
|
8 454
|
8 136
|
8 539
|
9 111
|
9 300
|
8 760
|
7 975
|
8 038
|
6 289
|
6 072
|
5 114
|
5 315
|
5 108
|
4 948
|
4 376
|
3 192
|
4 695
|
5 064
|
6 851
|
7 916
|
8 150
|
9 929
|
10 004
|
9 662
|
10 304
|
8 609
|
8 429
|
7 282
|
7 282
|
6 678
|
6 184
|
6 531
|
5 354
|
6 539
|
6 492
|
6 027
|
5 582
|
5 934
|
6 122
|
|
Depreciation & Amortization |
1 554
|
1 554
|
1 570
|
1 603
|
1 649
|
1 701
|
1 744
|
1 729
|
1 708
|
1 685
|
1 671
|
1 700
|
1 735
|
1 787
|
1 809
|
1 861
|
1 915
|
1 968
|
2 016
|
2 065
|
2 101
|
2 128
|
2 133
|
2 114
|
2 086
|
2 066
|
2 068
|
2 063
|
2 067
|
2 052
|
2 046
|
2 051
|
2 143
|
2 233
|
2 315
|
2 414
|
2 408
|
2 380
|
2 346
|
2 318
|
2 312
|
|
Other Non-Cash Items |
(528)
|
(737)
|
(754)
|
(764)
|
(873)
|
(426)
|
(403)
|
(446)
|
(363)
|
(471)
|
(507)
|
(460)
|
(456)
|
(431)
|
(434)
|
(503)
|
(507)
|
(746)
|
(762)
|
(680)
|
(683)
|
(472)
|
(487)
|
(505)
|
(487)
|
(480)
|
(524)
|
(1 087)
|
(1 399)
|
(1 134)
|
(1 147)
|
(749)
|
(448)
|
(451)
|
(451)
|
(320)
|
(411)
|
(535)
|
(981)
|
(1 062)
|
(452)
|
|
Cash Taxes Paid |
2 951
|
3 034
|
2 503
|
2 560
|
2 639
|
2 673
|
3 218
|
3 163
|
3 122
|
3 302
|
2 149
|
2 161
|
2 418
|
2 044
|
1 931
|
1 919
|
1 789
|
1 804
|
1 400
|
1 167
|
1 133
|
1 107
|
2 446
|
2 704
|
2 726
|
2 760
|
2 746
|
2 720
|
2 747
|
2 717
|
1 666
|
1 711
|
1 686
|
1 685
|
1 224
|
1 067
|
1 009
|
1 009
|
1 621
|
1 734
|
1 825
|
|
Cash Interest Paid |
36
|
26
|
24
|
26
|
25
|
19
|
16
|
15
|
14
|
14
|
15
|
14
|
14
|
14
|
16
|
17
|
18
|
23
|
25
|
26
|
28
|
30
|
29
|
31
|
34
|
37
|
41
|
42
|
43
|
43
|
45
|
44
|
40
|
36
|
30
|
33
|
40
|
49
|
57
|
54
|
50
|
|
Change in Working Capital |
5 001
|
2 799
|
2 588
|
4 102
|
4 772
|
4 700
|
(3 466)
|
(2 226)
|
(1 705)
|
(5 100)
|
(2 429)
|
(4 857)
|
(6 835)
|
(6 302)
|
(3 159)
|
(6 447)
|
(6 260)
|
(4 719)
|
(5 247)
|
(5 052)
|
(6 301)
|
(6 281)
|
(5 659)
|
(7 619)
|
(4 021)
|
(2 089)
|
(5 818)
|
(1 062)
|
(5 229)
|
(7 054)
|
(5 216)
|
(3 897)
|
(2 606)
|
(6 177)
|
(3 780)
|
(11 510)
|
(8 434)
|
(6 157)
|
(6 407)
|
(894)
|
(6 509)
|
|
Cash from Operating Activities |
13 099
N/A
|
10 655
-19%
|
11 858
+11%
|
13 077
+10%
|
14 087
+8%
|
15 086
+7%
|
7 175
-52%
|
7 817
+9%
|
7 615
-3%
|
4 152
-45%
|
5 024
+21%
|
2 455
-51%
|
(442)
N/A
|
369
N/A
|
3 324
+801%
|
(141)
N/A
|
(476)
-238%
|
(305)
+36%
|
702
N/A
|
1 397
+99%
|
1 968
+41%
|
3 291
+67%
|
4 137
+26%
|
3 919
-5%
|
7 582
+93%
|
9 159
+21%
|
6 030
-34%
|
8 523
+41%
|
3 868
-55%
|
1 146
-70%
|
2 965
+159%
|
4 083
+38%
|
5 273
+29%
|
2 136
-59%
|
3 438
+61%
|
(2 877)
N/A
|
55
N/A
|
1 715
+3 018%
|
540
-69%
|
6 296
+1 066%
|
1 473
-77%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(1 186)
|
(1 360)
|
(1 705)
|
(1 758)
|
(1 773)
|
(2 147)
|
(2 231)
|
(2 526)
|
(2 687)
|
(2 911)
|
(3 108)
|
(3 048)
|
(3 354)
|
(3 230)
|
(2 860)
|
(2 959)
|
(3 472)
|
(3 879)
|
(4 115)
|
(3 738)
|
(2 872)
|
(2 033)
|
(1 575)
|
(1 561)
|
(2 101)
|
(2 253)
|
(2 525)
|
(2 737)
|
(2 442)
|
(2 862)
|
(2 729)
|
(2 743)
|
(2 608)
|
(2 298)
|
(2 441)
|
(2 372)
|
(2 260)
|
(2 619)
|
(2 992)
|
(3 054)
|
(3 612)
|
|
Other Items |
(55)
|
(385)
|
(446)
|
(747)
|
(696)
|
(627)
|
(4 014)
|
(7 891)
|
(6 883)
|
(3 052)
|
1 898
|
5 743
|
5 543
|
2 217
|
733
|
1 082
|
363
|
(274)
|
(179)
|
(244)
|
(278)
|
(404)
|
(455)
|
(611)
|
(1 056)
|
(2 347)
|
(2 191)
|
(1 397)
|
(822)
|
951
|
787
|
135
|
29
|
(46)
|
(112)
|
(50)
|
(906)
|
(978)
|
(19)
|
(25)
|
777
|
|
Cash from Investing Activities |
(1 241)
N/A
|
(1 745)
-41%
|
(2 151)
-23%
|
(2 505)
-16%
|
(2 469)
+1%
|
(2 774)
-12%
|
(6 245)
-125%
|
(10 417)
-67%
|
(9 570)
+8%
|
(5 963)
+38%
|
(1 210)
+80%
|
2 695
N/A
|
2 189
-19%
|
(1 013)
N/A
|
(2 127)
-110%
|
(1 877)
+12%
|
(3 109)
-66%
|
(4 153)
-34%
|
(4 294)
-3%
|
(3 982)
+7%
|
(3 150)
+21%
|
(2 437)
+23%
|
(2 030)
+17%
|
(2 172)
-7%
|
(3 157)
-45%
|
(4 600)
-46%
|
(4 716)
-3%
|
(4 134)
+12%
|
(3 264)
+21%
|
(1 911)
+41%
|
(1 942)
-2%
|
(2 608)
-34%
|
(2 579)
+1%
|
(2 344)
+9%
|
(2 553)
-9%
|
(2 422)
+5%
|
(3 166)
-31%
|
(3 597)
-14%
|
(3 011)
+16%
|
(3 079)
-2%
|
(2 835)
+8%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
(85)
|
(85)
|
(85)
|
(88)
|
0
|
(98)
|
(171)
|
(2 049)
|
(3 094)
|
(2 999)
|
(2 926)
|
(1 045)
|
0
|
0
|
0
|
0
|
(732)
|
(1 798)
|
(2 635)
|
(3 500)
|
(2 768)
|
(1 702)
|
(865)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
(10 203)
|
(5 891)
|
775
|
(333)
|
(3 230)
|
(5 241)
|
(670)
|
(330)
|
(508)
|
113
|
0
|
0
|
0
|
3 200
|
0
|
0
|
4 500
|
5 693
|
(217)
|
2 169
|
3 168
|
1 774
|
(116)
|
6 193
|
2 421
|
696
|
3 878
|
(2 319)
|
1 769
|
3 199
|
(1 288)
|
(1 495)
|
(3 224)
|
(4 939)
|
144
|
5 831
|
6 324
|
5 623
|
4 949
|
969
|
3 587
|
|
Cash Paid for Dividends |
(803)
|
(804)
|
(1 056)
|
(1 055)
|
(1 112)
|
(1 153)
|
(1 356)
|
(1 364)
|
(1 472)
|
(1 431)
|
(1 506)
|
(1 498)
|
(1 498)
|
(1 498)
|
(1 537)
|
(1 537)
|
(1 517)
|
(1 517)
|
(1 565)
|
(1 567)
|
(1 566)
|
(1 566)
|
(1 631)
|
(1 632)
|
(1 621)
|
(1 621)
|
(1 631)
|
(1 628)
|
(1 618)
|
(1 618)
|
(1 681)
|
(1 680)
|
(1 680)
|
(1 680)
|
(1 678)
|
(1 680)
|
(1 680)
|
(1 680)
|
(1 683)
|
(1 685)
|
(1 681)
|
|
Other |
(510)
|
(542)
|
(148)
|
(147)
|
(106)
|
(108)
|
(6)
|
(15)
|
(16)
|
(6)
|
(6)
|
4
|
(422)
|
(145)
|
0
|
(159)
|
268
|
(20)
|
9
|
219
|
218
|
218
|
(89)
|
(209)
|
(108)
|
58
|
90
|
11
|
(60)
|
(227)
|
(112)
|
(103)
|
(132)
|
(131)
|
(130)
|
(60)
|
(62)
|
(32)
|
87
|
164
|
166
|
|
Cash from Financing Activities |
(11 516)
N/A
|
(7 237)
+37%
|
(429)
+94%
|
(1 535)
-258%
|
(4 448)
-190%
|
(6 502)
-46%
|
(2 117)
+67%
|
(1 794)
+15%
|
(2 081)
-16%
|
(1 412)
+32%
|
(1 171)
+17%
|
(1 689)
-44%
|
(2 074)
-23%
|
(492)
+76%
|
(4 770)
-870%
|
(4 695)
+2%
|
325
N/A
|
3 111
+857%
|
(1 773)
N/A
|
821
N/A
|
1 820
+122%
|
426
-77%
|
(2 568)
N/A
|
2 554
N/A
|
(1 943)
N/A
|
(4 367)
-125%
|
(431)
+90%
|
(5 638)
-1 208%
|
(774)
+86%
|
1 354
N/A
|
(3 081)
N/A
|
(3 278)
-6%
|
(5 036)
-54%
|
(6 750)
-34%
|
(1 664)
+75%
|
4 091
N/A
|
4 582
+12%
|
3 911
-15%
|
3 353
-14%
|
(552)
N/A
|
2 072
N/A
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
160
|
25
|
(15)
|
33
|
13
|
116
|
141
|
32
|
(17)
|
(82)
|
(167)
|
(108)
|
(60)
|
(3)
|
57
|
53
|
8
|
(53)
|
(52)
|
(27)
|
(70)
|
(31)
|
(68)
|
(86)
|
(3)
|
(13)
|
20
|
4
|
(26)
|
95
|
122
|
145
|
118
|
51
|
99
|
86
|
25
|
(9)
|
(67)
|
(47)
|
(34)
|
|
Net Change in Cash |
502
N/A
|
1 698
+238%
|
9 263
+446%
|
9 070
-2%
|
7 183
-21%
|
5 926
-17%
|
(1 046)
N/A
|
(4 362)
-317%
|
(4 053)
+7%
|
(3 305)
+18%
|
2 476
N/A
|
3 353
+35%
|
(387)
N/A
|
(1 139)
-194%
|
(3 516)
-209%
|
(6 660)
-89%
|
(3 252)
+51%
|
(1 400)
+57%
|
(5 417)
-287%
|
(1 791)
+67%
|
568
N/A
|
1 249
+120%
|
(529)
N/A
|
4 215
N/A
|
2 479
-41%
|
179
-93%
|
903
+404%
|
(1 245)
N/A
|
(196)
+84%
|
684
N/A
|
(1 936)
N/A
|
(1 658)
+14%
|
(2 224)
-34%
|
(6 907)
-211%
|
(680)
+90%
|
(1 122)
-65%
|
1 496
N/A
|
2 020
+35%
|
815
-60%
|
2 618
+221%
|
676
-74%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
11 913
N/A
|
9 295
-22%
|
10 153
+9%
|
11 319
+11%
|
12 314
+9%
|
12 939
+5%
|
4 944
-62%
|
5 291
+7%
|
4 928
-7%
|
1 241
-75%
|
1 916
+54%
|
(593)
N/A
|
(3 796)
-540%
|
(2 861)
+25%
|
464
N/A
|
(3 100)
N/A
|
(3 948)
-27%
|
(4 184)
-6%
|
(3 413)
+18%
|
(2 341)
+31%
|
(904)
+61%
|
1 258
N/A
|
2 562
+104%
|
2 358
-8%
|
5 481
+132%
|
6 906
+26%
|
3 505
-49%
|
5 786
+65%
|
1 426
-75%
|
(1 716)
N/A
|
236
N/A
|
1 340
+468%
|
2 665
+99%
|
(162)
N/A
|
997
N/A
|
(5 249)
N/A
|
(2 205)
+58%
|
(904)
+59%
|
(2 452)
-171%
|
3 242
N/A
|
(2 139)
N/A
|