Hochiki Corp
TSE:6745
Cash Flow Statement
Cash Flow Statement
Hochiki Corp
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 |
(1 455)
|
(326)
|
(203)
|
(598)
|
2 002
|
2 458
|
1 676
|
1 414
|
1 868
|
2 408
|
2 638
|
3 101
|
3 382
|
2 724
|
3 487
|
5 274
|
5 535
|
5 242
|
4 858
|
4 224
|
4 816
|
6 124
|
5 147
|
4 091
|
5 273
|
5 822
|
5 593
|
5 478
|
5 976
|
6 882
|
7 769
|
|
Depreciation & Amortization |
18
|
(12)
|
137
|
(51)
|
113
|
595
|
596
|
816
|
1 075
|
1 161
|
1 202
|
1 231
|
1 380
|
1 432
|
1 355
|
1 417
|
1 515
|
1 423
|
1 341
|
1 359
|
1 350
|
1 396
|
1 419
|
1 390
|
1 385
|
1 342
|
1 304
|
1 358
|
1 406
|
1 459
|
1 509
|
|
Other Non-Cash Items |
133
|
129
|
95
|
86
|
422
|
264
|
(59)
|
(316)
|
(449)
|
(212)
|
(4 458)
|
(4 587)
|
(191)
|
1 620
|
901
|
(1 500)
|
(857)
|
(261)
|
(240)
|
(191)
|
(156)
|
61
|
225
|
129
|
252
|
342
|
838
|
750
|
(337)
|
(396)
|
(320)
|
|
Cash Taxes Paid |
(640)
|
(362)
|
(333)
|
(367)
|
(320)
|
996
|
976
|
794
|
717
|
663
|
774
|
1 419
|
1 361
|
1 263
|
1 409
|
1 338
|
1 274
|
1 387
|
1 346
|
1 155
|
1 139
|
1 419
|
1 730
|
1 480
|
1 139
|
1 500
|
1 626
|
1 873
|
1 901
|
1 591
|
1 789
|
|
Cash Interest Paid |
(3)
|
3
|
9
|
7
|
16
|
37
|
37
|
35
|
36
|
38
|
36
|
33
|
31
|
22
|
14
|
15
|
19
|
26
|
29
|
31
|
34
|
36
|
34
|
26
|
20
|
16
|
19
|
21
|
16
|
17
|
18
|
|
Change in Working Capital |
4 764
|
(1 133)
|
(717)
|
(1 303)
|
(3 951)
|
(1 068)
|
(766)
|
(2 490)
|
(451)
|
(1 072)
|
2 497
|
2 540
|
(1 698)
|
(2 576)
|
(1 114)
|
(55)
|
(2 612)
|
(1 360)
|
(151)
|
(3 325)
|
(3 089)
|
(3 090)
|
(1 430)
|
(280)
|
(2 859)
|
(1 224)
|
57
|
(3 272)
|
(6 629)
|
(5 404)
|
(8 182)
|
|
Cash from Operating Activities |
3 460
N/A
|
(1 343)
N/A
|
(689)
+49%
|
(1 866)
-171%
|
(1 414)
+24%
|
2 249
N/A
|
1 447
-36%
|
(576)
N/A
|
2 043
N/A
|
2 285
+12%
|
1 879
-18%
|
2 285
+22%
|
2 873
+26%
|
3 200
+11%
|
4 629
+45%
|
5 136
+11%
|
3 581
-30%
|
5 044
+41%
|
5 808
+15%
|
2 067
-64%
|
2 921
+41%
|
4 491
+54%
|
5 361
+19%
|
5 330
-1%
|
4 051
-24%
|
6 282
+55%
|
7 792
+24%
|
4 314
-45%
|
416
-90%
|
2 541
+511%
|
776
-69%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||
Capital Expenditures |
(274)
|
51
|
(230)
|
(19)
|
(186)
|
(1 374)
|
(1 514)
|
(1 384)
|
(853)
|
(654)
|
(647)
|
(545)
|
(823)
|
(1 102)
|
(1 727)
|
(2 296)
|
(2 321)
|
(1 940)
|
(1 473)
|
(1 270)
|
(1 473)
|
(1 719)
|
(1 526)
|
(1 170)
|
(1 042)
|
(834)
|
(683)
|
(1 123)
|
(2 292)
|
(2 193)
|
(1 819)
|
|
Other Items |
(383)
|
(61)
|
(55)
|
(5)
|
(81)
|
(212)
|
58
|
(155)
|
(1 003)
|
(777)
|
65
|
75
|
86
|
361
|
333
|
102
|
321
|
156
|
(86)
|
(1 007)
|
(1 493)
|
(404)
|
114
|
72
|
92
|
63
|
14
|
129
|
89
|
(191)
|
(716)
|
|
Cash from Investing Activities |
(657)
N/A
|
(10)
+98%
|
(285)
-2 695%
|
(24)
+92%
|
(267)
-1 026%
|
(1 585)
-494%
|
(1 456)
+8%
|
(1 539)
-6%
|
(1 856)
-21%
|
(1 431)
+23%
|
(582)
+59%
|
(470)
+19%
|
(737)
-57%
|
(741)
-1%
|
(1 394)
-88%
|
(2 194)
-57%
|
(2 000)
+9%
|
(1 784)
+11%
|
(1 559)
+13%
|
(2 277)
-46%
|
(2 966)
-30%
|
(2 123)
+28%
|
(1 412)
+33%
|
(1 098)
+22%
|
(950)
+13%
|
(771)
+19%
|
(669)
+13%
|
(994)
-49%
|
(2 203)
-122%
|
(2 384)
-8%
|
(2 535)
-6%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4 382)
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
1
|
5
|
(133)
|
(489)
|
(352)
|
|
Net Issuance of Debt |
(1 412)
|
95
|
57
|
159
|
261
|
(174)
|
81
|
732
|
295
|
(475)
|
(492)
|
(202)
|
(905)
|
(876)
|
1 063
|
1 035
|
138
|
(148)
|
(491)
|
(532)
|
(991)
|
(478)
|
82
|
(217)
|
(283)
|
(491)
|
(286)
|
0
|
(74)
|
(94)
|
(20)
|
|
Cash Paid for Dividends |
(56)
|
(3)
|
(42)
|
(0)
|
(0)
|
(377)
|
(377)
|
(378)
|
(378)
|
(376)
|
(377)
|
(378)
|
(378)
|
(436)
|
(436)
|
(450)
|
(450)
|
(550)
|
(549)
|
(623)
|
(624)
|
(628)
|
(628)
|
(680)
|
(680)
|
(730)
|
(729)
|
(1 236)
|
(1 237)
|
(1 282)
|
(1 918)
|
|
Other |
7
|
17
|
1
|
78
|
54
|
(84)
|
(89)
|
(126)
|
(130)
|
(97)
|
(90)
|
(86)
|
(80)
|
(88)
|
(79)
|
(60)
|
(63)
|
(79)
|
(23)
|
(33)
|
(113)
|
(171)
|
(217)
|
(210)
|
(205)
|
(193)
|
(207)
|
(219)
|
(174)
|
(195)
|
(221)
|
|
Cash from Financing Activities |
(1 461)
N/A
|
108
N/A
|
16
-86%
|
237
+1 407%
|
315
+33%
|
(635)
N/A
|
(385)
+39%
|
228
N/A
|
(213)
N/A
|
(949)
-345%
|
(959)
-1%
|
(666)
+31%
|
(1 363)
-105%
|
(1 400)
-3%
|
(3 834)
-174%
|
(3 857)
-1%
|
(375)
+90%
|
(777)
-107%
|
(1 063)
-37%
|
(1 188)
-12%
|
(1 728)
-45%
|
(1 276)
+26%
|
(762)
+40%
|
(1 107)
-45%
|
(1 168)
-6%
|
(1 414)
-21%
|
(1 221)
+14%
|
(1 457)
-19%
|
(1 618)
-11%
|
(2 060)
-27%
|
(2 511)
-22%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
58
|
(20)
|
(27)
|
(29)
|
(20)
|
(18)
|
(3)
|
1
|
26
|
64
|
55
|
45
|
30
|
41
|
(31)
|
(286)
|
(119)
|
162
|
(20)
|
(50)
|
2
|
(83)
|
(33)
|
12
|
173
|
235
|
202
|
326
|
98
|
223
|
376
|
|
Net Change in Cash |
1 400
N/A
|
(1 265)
N/A
|
(985)
+22%
|
(1 683)
-71%
|
(1 387)
+18%
|
11
N/A
|
(397)
N/A
|
(1 886)
-375%
|
0
N/A
|
(31)
N/A
|
393
N/A
|
1 194
+204%
|
803
-33%
|
1 100
+37%
|
(630)
N/A
|
(1 201)
-91%
|
1 087
N/A
|
2 645
+143%
|
3 166
+20%
|
(1 448)
N/A
|
(1 771)
-22%
|
1 009
N/A
|
3 154
+213%
|
3 137
-1%
|
2 106
-33%
|
4 332
+106%
|
6 104
+41%
|
2 189
-64%
|
(3 307)
N/A
|
(1 680)
+49%
|
(3 894)
-132%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||
Free Cash Flow |
3 186
N/A
|
(1 292)
N/A
|
(919)
+29%
|
(1 885)
-105%
|
(1 601)
+15%
|
876
N/A
|
(67)
N/A
|
(1 960)
-2 825%
|
1 190
N/A
|
1 631
+37%
|
1 232
-24%
|
1 740
+41%
|
2 050
+18%
|
2 098
+2%
|
2 902
+38%
|
2 840
-2%
|
1 260
-56%
|
3 104
+146%
|
4 335
+40%
|
797
-82%
|
1 448
+82%
|
2 772
+91%
|
3 835
+38%
|
4 160
+8%
|
3 009
-28%
|
5 448
+81%
|
7 109
+30%
|
3 191
-55%
|
(1 876)
N/A
|
348
N/A
|
(1 043)
N/A
|