Yokogawa Electric Corp
TSE:6841
Cash Flow Statement
Cash Flow Statement
Yokogawa Electric 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 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-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 | Sep-2024 | Mar-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
3 990
|
2 662
|
5 969
|
2 407
|
(7 496)
|
(4 874)
|
(14 868)
|
(1 909)
|
(4 958)
|
4 929
|
5 275
|
14 155
|
(1 025)
|
(720)
|
3 595
|
5 614
|
11 672
|
18 018
|
18 369
|
18 290
|
20 496
|
18 839
|
21 012
|
21 708
|
21 750
|
22 837
|
27 426
|
37 316
|
41 936
|
35 078
|
35 523
|
35 372
|
29 389
|
31 235
|
38 428
|
38 122
|
25 759
|
24 487
|
31 524
|
31 389
|
30 109
|
31 932
|
49 799
|
80 669
|
87 760
|
77 231
|
78 527
|
79 413
|
|
| Depreciation & Amortization |
441
|
398
|
748
|
1 273
|
5 254
|
(6)
|
(1 168)
|
(807)
|
(3 757)
|
(931)
|
2 428
|
(1 829)
|
13 836
|
13 414
|
12 828
|
12 593
|
12 756
|
13 171
|
13 878
|
13 959
|
13 496
|
13 365
|
13 292
|
13 467
|
13 551
|
13 735
|
14 485
|
15 040
|
15 121
|
16 964
|
18 009
|
18 107
|
18 312
|
17 603
|
17 006
|
17 705
|
18 791
|
18 207
|
17 562
|
17 805
|
17 937
|
18 777
|
19 696
|
21 075
|
22 570
|
22 659
|
22 864
|
24 017
|
|
| Other Non-Cash Items |
(1 613)
|
(305)
|
(1 945)
|
(490)
|
(2 083)
|
(15 083)
|
3 921
|
5 846
|
10 627
|
(2 353)
|
6 183
|
(5 250)
|
10 934
|
10 648
|
9 452
|
10 426
|
7 967
|
5 294
|
4 485
|
2 546
|
(5 036)
|
(3 284)
|
(4 369)
|
(3 704)
|
3 886
|
1 583
|
4 373
|
6 955
|
(742)
|
(1 768)
|
(6 715)
|
(6 364)
|
4 603
|
6 551
|
(3 920)
|
(4 218)
|
7 575
|
6 475
|
(3 900)
|
(4 227)
|
(1 304)
|
(3 851)
|
(3 795)
|
(15 195)
|
(8 107)
|
802
|
(200)
|
4 000
|
|
| Cash Taxes Paid |
1 853
|
395
|
163
|
842
|
928
|
(685)
|
(1 464)
|
(609)
|
(706)
|
(139)
|
626
|
(442)
|
3 452
|
4 538
|
4 271
|
4 061
|
3 946
|
3 592
|
4 232
|
5 695
|
5 753
|
6 190
|
6 627
|
6 772
|
6 907
|
8 178
|
9 178
|
10 486
|
10 772
|
9 391
|
9 068
|
8 893
|
9 787
|
10 878
|
11 664
|
10 909
|
10 774
|
9 718
|
8 278
|
8 168
|
8 528
|
10 327
|
11 080
|
17 540
|
21 203
|
17 397
|
16 521
|
19 515
|
|
| Cash Interest Paid |
(86)
|
(7)
|
59
|
113
|
281
|
(89)
|
(29)
|
95
|
445
|
144
|
1 301
|
495
|
2 827
|
2 711
|
2 605
|
3 449
|
3 063
|
3 714
|
2 871
|
2 074
|
2 240
|
1 602
|
2 245
|
2 166
|
2 243
|
1 999
|
1 795
|
1 793
|
1 096
|
499
|
547
|
456
|
358
|
352
|
337
|
402
|
612
|
599
|
675
|
677
|
690
|
822
|
1 002
|
1 285
|
1 143
|
1 133
|
1 267
|
1 256
|
|
| Change in Working Capital |
2 525
|
6 391
|
(859)
|
(6 532)
|
(4 871)
|
28 392
|
20 723
|
(18 300)
|
(3 307)
|
(3 437)
|
(21 848)
|
(19 127)
|
(7 577)
|
(4 339)
|
(11 225)
|
(16 305)
|
(19 499)
|
(29 045)
|
(30 428)
|
(15 555)
|
(11 561)
|
(10 525)
|
(2 414)
|
(4 693)
|
(9 080)
|
(2 560)
|
(7 991)
|
(38 652)
|
(24 384)
|
5 937
|
(7 572)
|
(16 362)
|
(20 324)
|
(22 484)
|
(30 105)
|
(30 581)
|
(20 992)
|
(13 215)
|
(12 345)
|
(3 742)
|
4 901
|
(5 250)
|
(25 279)
|
(40 530)
|
(38 390)
|
(17 851)
|
(2 167)
|
(12 303)
|
|
| Cash from Operating Activities |
5 343
N/A
|
9 146
+71%
|
3 913
-57%
|
(3 342)
N/A
|
(9 196)
-175%
|
8 429
N/A
|
8 608
+2%
|
(15 170)
N/A
|
(1 395)
+91%
|
(1 792)
-28%
|
(7 962)
-344%
|
(12 051)
-51%
|
16 168
N/A
|
19 003
+18%
|
14 650
-23%
|
12 328
-16%
|
12 896
+5%
|
7 438
-42%
|
6 304
-15%
|
19 240
+205%
|
17 395
-10%
|
18 395
+6%
|
27 521
+50%
|
26 778
-3%
|
30 107
+12%
|
35 595
+18%
|
38 293
+8%
|
20 659
-46%
|
31 931
+55%
|
56 129
+76%
|
39 245
-30%
|
30 753
-22%
|
31 980
+4%
|
32 905
+3%
|
21 409
-35%
|
21 028
-2%
|
31 133
+48%
|
35 954
+15%
|
32 841
-9%
|
41 225
+26%
|
51 643
+25%
|
41 608
-19%
|
40 421
-3%
|
46 019
+14%
|
63 833
+39%
|
82 841
+30%
|
99 024
+20%
|
95 127
-4%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(4 784)
|
(2 769)
|
(2 036)
|
(6 539)
|
(16 171)
|
5 554
|
16 002
|
3 364
|
11 392
|
1 291
|
(1 365)
|
2 329
|
(10 053)
|
(10 439)
|
(11 156)
|
(11 074)
|
(11 453)
|
(11 234)
|
(11 533)
|
(12 517)
|
(12 512)
|
(12 718)
|
(11 993)
|
(11 744)
|
(13 599)
|
(13 925)
|
(13 746)
|
(13 964)
|
(13 892)
|
(14 065)
|
(13 701)
|
(14 464)
|
(13 583)
|
(12 910)
|
(13 483)
|
(15 264)
|
(17 015)
|
(16 946)
|
(16 516)
|
(17 658)
|
(18 119)
|
(19 038)
|
(20 842)
|
(22 313)
|
(24 128)
|
(25 990)
|
(26 914)
|
(25 401)
|
|
| Other Items |
(3 337)
|
(1 661)
|
(2 715)
|
2 423
|
(2 161)
|
183
|
6 296
|
(299)
|
(953)
|
381
|
1 087
|
551
|
2 058
|
2 449
|
2 860
|
2 863
|
3 612
|
8 196
|
7 554
|
5 467
|
5 010
|
297
|
126
|
1 141
|
(285)
|
1 988
|
11 902
|
12 710
|
2 998
|
(26 706)
|
(22 797)
|
5 684
|
6 935
|
6 035
|
9 395
|
7 919
|
(1 167)
|
(3 433)
|
(2 101)
|
(810)
|
(10 208)
|
(11 854)
|
(12 097)
|
18 562
|
26 781
|
(184)
|
(1 725)
|
(2 209)
|
|
| Cash from Investing Activities |
(8 121)
N/A
|
(4 430)
+45%
|
(4 751)
-7%
|
(4 116)
+13%
|
(18 332)
-345%
|
5 737
N/A
|
22 298
+289%
|
3 065
-86%
|
10 439
+241%
|
1 672
-84%
|
(278)
N/A
|
2 880
N/A
|
(7 995)
N/A
|
(7 990)
+0%
|
(8 296)
-4%
|
(8 211)
+1%
|
(7 841)
+5%
|
(3 038)
+61%
|
(3 979)
-31%
|
(7 050)
-77%
|
(7 502)
-6%
|
(12 421)
-66%
|
(11 867)
+4%
|
(10 603)
+11%
|
(13 884)
-31%
|
(11 937)
+14%
|
(1 844)
+85%
|
(1 254)
+32%
|
(10 894)
-769%
|
(40 771)
-274%
|
(36 498)
+10%
|
(8 780)
+76%
|
(6 648)
+24%
|
(6 875)
-3%
|
(4 088)
+41%
|
(7 345)
-80%
|
(18 182)
-148%
|
(20 379)
-12%
|
(18 617)
+9%
|
(18 468)
+1%
|
(28 327)
-53%
|
(30 892)
-9%
|
(32 939)
-7%
|
(3 751)
+89%
|
2 653
N/A
|
(26 174)
N/A
|
(28 639)
-9%
|
(27 610)
+4%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
13 358
|
13 358
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(14 344)
|
(17 947)
|
(3 605)
|
(4 046)
|
(17 061)
|
|
| Net Issuance of Debt |
(3 723)
|
836
|
(3 745)
|
3 481
|
44 952
|
(16 733)
|
(26 031)
|
6 793
|
(19 903)
|
9 404
|
(14 638)
|
(13 411)
|
(24 905)
|
(23 804)
|
(60)
|
557
|
(7 670)
|
(11 696)
|
(12 393)
|
(11 328)
|
(5 093)
|
(1 930)
|
(1 430)
|
(11 467)
|
(17 982)
|
(17 951)
|
(16 461)
|
(33 783)
|
(34 391)
|
8 060
|
14 170
|
(14 592)
|
(14 023)
|
(9 578)
|
2 305
|
(1 610)
|
15 331
|
13 820
|
(6 564)
|
(3 612)
|
(4 584)
|
(4 943)
|
424
|
(23 878)
|
(27 891)
|
(3 460)
|
(3 847)
|
(3 240)
|
|
| Cash Paid for Dividends |
(1 505)
|
(341)
|
58
|
(610)
|
(773)
|
(52)
|
(58)
|
43
|
2 039
|
1 391
|
1 356
|
1 546
|
(521)
|
(40)
|
(5)
|
(8)
|
(4)
|
(1 227)
|
(1 291)
|
(2 451)
|
(2 451)
|
(2 515)
|
(2 451)
|
(2 832)
|
(2 832)
|
(3 088)
|
(3 085)
|
(3 087)
|
(4 876)
|
(6 664)
|
(6 672)
|
(6 677)
|
(7 344)
|
(8 011)
|
(8 008)
|
(8 538)
|
(9 072)
|
(9 072)
|
(9 073)
|
(9 072)
|
(9 072)
|
(9 077)
|
(9 078)
|
(9 075)
|
(8 982)
|
(10 425)
|
(13 521)
|
(15 046)
|
|
| Other |
(408)
|
3 004
|
(11)
|
4 936
|
(6 564)
|
(270)
|
6 300
|
271
|
380
|
141
|
119
|
62
|
(249)
|
(281)
|
(324)
|
(226)
|
(275)
|
(287)
|
(349)
|
(402)
|
(489)
|
(425)
|
(355)
|
(247)
|
(775)
|
(774)
|
(613)
|
(1 222)
|
(977)
|
(918)
|
(1 009)
|
(1 019)
|
(1 061)
|
(1 431)
|
(1 285)
|
(1 985)
|
(1 676)
|
(1 155)
|
(1 468)
|
(1 910)
|
(2 509)
|
(3 047)
|
(2 278)
|
(8 077)
|
(2 676)
|
1 647
|
(4 823)
|
(6 890)
|
|
| Cash from Financing Activities |
(5 636)
N/A
|
3 499
N/A
|
(3 698)
N/A
|
7 807
N/A
|
37 615
+382%
|
(17 055)
N/A
|
(19 789)
-16%
|
7 107
N/A
|
(17 484)
N/A
|
10 936
N/A
|
(13 163)
N/A
|
(11 803)
+10%
|
(25 686)
-118%
|
(24 136)
+6%
|
(400)
+98%
|
312
N/A
|
(7 954)
N/A
|
(13 215)
-66%
|
(14 038)
-6%
|
(14 186)
-1%
|
(8 034)
+43%
|
(4 871)
+39%
|
(4 237)
+13%
|
(14 547)
-243%
|
(21 596)
-48%
|
(21 820)
-1%
|
(20 163)
+8%
|
(24 734)
-23%
|
(26 886)
-9%
|
474
N/A
|
6 489
+1 269%
|
(22 288)
N/A
|
(22 428)
-1%
|
(19 020)
+15%
|
(6 988)
+63%
|
(12 133)
-74%
|
4 583
N/A
|
3 593
-22%
|
(17 105)
N/A
|
(14 594)
+15%
|
(16 165)
-11%
|
(17 067)
-6%
|
(10 932)
+36%
|
(55 374)
-407%
|
(57 496)
-4%
|
(15 843)
+72%
|
(26 237)
-66%
|
(42 237)
-61%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
1 439
|
(79)
|
(682)
|
607
|
(689)
|
400
|
(2 911)
|
(964)
|
3 020
|
(2 428)
|
(2 434)
|
(3 161)
|
(1 784)
|
6
|
(2 652)
|
(1 747)
|
(1 005)
|
(2 281)
|
336
|
3 016
|
3 537
|
6 360
|
6 516
|
6 302
|
2 405
|
1 876
|
2 579
|
508
|
(3 951)
|
(9 085)
|
(595)
|
7 231
|
(631)
|
(1 213)
|
(469)
|
(3 904)
|
(3 577)
|
(672)
|
4 426
|
4 636
|
7 186
|
15 557
|
4 286
|
2 325
|
9 060
|
(1 758)
|
680
|
7 084
|
|
| Net Change in Cash |
(6 975)
N/A
|
8 136
N/A
|
(5 218)
N/A
|
956
N/A
|
9 398
+883%
|
(2 489)
N/A
|
8 206
N/A
|
(5 962)
N/A
|
(5 420)
+9%
|
8 388
N/A
|
(23 837)
N/A
|
(24 135)
-1%
|
(19 297)
+20%
|
(13 117)
+32%
|
3 302
N/A
|
2 682
-19%
|
(3 904)
N/A
|
(11 096)
-184%
|
(11 377)
-3%
|
1 020
N/A
|
5 396
+429%
|
7 463
+38%
|
17 933
+140%
|
7 930
-56%
|
(2 968)
N/A
|
3 714
N/A
|
18 865
+408%
|
(4 821)
N/A
|
(9 800)
-103%
|
6 747
N/A
|
8 641
+28%
|
6 916
-20%
|
2 273
-67%
|
5 797
+155%
|
9 864
+70%
|
(2 354)
N/A
|
13 957
N/A
|
18 496
+33%
|
1 545
-92%
|
12 799
+728%
|
14 337
+12%
|
9 206
-36%
|
836
-91%
|
(10 781)
N/A
|
18 050
N/A
|
39 066
+116%
|
44 828
+15%
|
32 364
-28%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
559
N/A
|
6 377
+1 041%
|
1 877
-71%
|
(9 881)
N/A
|
(25 367)
-157%
|
13 983
N/A
|
24 610
+76%
|
(11 806)
N/A
|
9 997
N/A
|
(501)
N/A
|
(9 327)
-1 762%
|
(9 722)
-4%
|
6 115
N/A
|
8 564
+40%
|
3 494
-59%
|
1 254
-64%
|
1 443
+15%
|
(3 796)
N/A
|
(5 229)
-38%
|
6 723
N/A
|
4 883
-27%
|
5 677
+16%
|
15 528
+174%
|
15 034
-3%
|
16 508
+10%
|
21 670
+31%
|
24 547
+13%
|
6 695
-73%
|
18 039
+169%
|
42 064
+133%
|
25 544
-39%
|
16 289
-36%
|
18 397
+13%
|
19 995
+9%
|
7 926
-60%
|
5 764
-27%
|
14 118
+145%
|
19 008
+35%
|
16 325
-14%
|
23 567
+44%
|
33 524
+42%
|
22 570
-33%
|
19 579
-13%
|
23 706
+21%
|
39 705
+67%
|
56 851
+43%
|
72 110
+27%
|
69 726
-3%
|
|