Furukawa Battery Co Ltd
TSE:6937
Cash Flow Statement
Cash Flow Statement
Furukawa Battery Co Ltd
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 |
(597)
|
378
|
1 085
|
189
|
1 011
|
2 463
|
2 619
|
2 661
|
2 958
|
3 132
|
2 879
|
2 510
|
2 691
|
3 041
|
2 888
|
2 905
|
2 786
|
2 378
|
2 804
|
2 904
|
2 697
|
2 930
|
2 767
|
3 088
|
4 520
|
4 389
|
4 915
|
3 945
|
1 850
|
3 110
|
|
Depreciation & Amortization |
15
|
12
|
411
|
24
|
442
|
1 620
|
1 637
|
1 657
|
1 696
|
1 645
|
1 585
|
1 650
|
1 789
|
1 852
|
1 982
|
2 176
|
2 329
|
2 471
|
2 558
|
2 582
|
2 587
|
2 608
|
2 716
|
2 796
|
2 736
|
2 727
|
2 747
|
2 798
|
2 884
|
3 000
|
|
Other Non-Cash Items |
(491)
|
41
|
481
|
351
|
702
|
527
|
292
|
221
|
248
|
236
|
12
|
(70)
|
17
|
78
|
259
|
547
|
778
|
669
|
289
|
183
|
213
|
388
|
651
|
469
|
254
|
172
|
(1 480)
|
(1 374)
|
316
|
(552)
|
|
Cash Taxes Paid |
1 412
|
(1 085)
|
(987)
|
(1 069)
|
(1 058)
|
1 441
|
1 538
|
1 222
|
1 113
|
1 006
|
914
|
758
|
655
|
640
|
596
|
790
|
902
|
1 162
|
1 266
|
975
|
1 131
|
1 226
|
1 161
|
932
|
961
|
1 324
|
1 339
|
1 367
|
1 562
|
924
|
|
Cash Interest Paid |
(104)
|
(5)
|
59
|
(11)
|
43
|
167
|
145
|
127
|
115
|
104
|
98
|
98
|
93
|
84
|
270
|
560
|
727
|
684
|
516
|
432
|
420
|
429
|
387
|
324
|
265
|
212
|
176
|
167
|
170
|
202
|
|
Change in Working Capital |
36
|
248
|
124
|
1 293
|
739
|
(3 412)
|
(3 921)
|
(1 117)
|
(1 297)
|
(1 331)
|
(774)
|
566
|
117
|
(1 644)
|
(2 366)
|
(2 010)
|
(2 197)
|
(3 649)
|
(3 276)
|
(2 263)
|
(563)
|
(1 111)
|
(2 795)
|
(1 314)
|
(133)
|
(794)
|
(1 925)
|
(4 535)
|
(4 674)
|
(3 793)
|
|
Cash from Operating Activities |
(1 037)
N/A
|
679
N/A
|
2 101
+209%
|
1 857
-12%
|
2 894
+56%
|
1 198
-59%
|
627
-48%
|
3 422
+446%
|
3 605
+5%
|
3 682
+2%
|
3 702
+1%
|
4 656
+26%
|
4 584
-2%
|
3 327
-27%
|
2 763
-17%
|
3 618
+31%
|
3 696
+2%
|
1 869
-49%
|
2 375
+27%
|
3 406
+43%
|
4 934
+45%
|
4 815
-2%
|
3 339
-31%
|
5 039
+51%
|
7 377
+46%
|
6 494
-12%
|
4 257
-34%
|
834
-80%
|
376
-55%
|
1 765
+369%
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||||
Capital Expenditures |
156
|
(304)
|
(820)
|
(616)
|
(995)
|
(1 428)
|
(1 638)
|
(1 949)
|
(2 100)
|
(3 290)
|
(4 917)
|
(6 460)
|
(9 026)
|
(7 653)
|
(3 418)
|
(1 866)
|
(2 204)
|
(2 632)
|
(2 512)
|
(1 968)
|
(1 799)
|
(2 830)
|
(2 872)
|
(2 112)
|
(2 247)
|
(2 517)
|
(2 557)
|
(2 931)
|
(3 102)
|
(3 367)
|
|
Other Items |
(483)
|
390
|
391
|
437
|
446
|
(244)
|
(61)
|
190
|
126
|
119
|
(820)
|
(824)
|
(55)
|
2 815
|
2 850
|
(919)
|
(1 009)
|
(67)
|
72
|
(119)
|
(137)
|
16
|
434
|
467
|
151
|
154
|
1 749
|
1 733
|
217
|
220
|
|
Cash from Investing Activities |
(327)
N/A
|
86
N/A
|
(429)
N/A
|
(179)
+58%
|
(549)
-207%
|
(1 672)
-205%
|
(1 699)
-2%
|
(1 759)
-4%
|
(1 974)
-12%
|
(3 171)
-61%
|
(5 737)
-81%
|
(7 284)
-27%
|
(9 081)
-25%
|
(4 838)
+47%
|
(568)
+88%
|
(2 785)
-390%
|
(3 213)
-15%
|
(2 699)
+16%
|
(2 440)
+10%
|
(2 087)
+14%
|
(1 936)
+7%
|
(2 814)
-45%
|
(2 438)
+13%
|
(1 645)
+33%
|
(2 096)
-27%
|
(2 363)
-13%
|
(808)
+66%
|
(1 198)
-48%
|
(2 885)
-141%
|
(3 147)
-9%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||||
Net Issuance of Debt |
1 132
|
12
|
(640)
|
(1 017)
|
(1 738)
|
(748)
|
(494)
|
(1 347)
|
(957)
|
355
|
2 453
|
2 579
|
3 601
|
1 353
|
(708)
|
(260)
|
1 635
|
(1 018)
|
(2 585)
|
742
|
(1 833)
|
(3 528)
|
(2 071)
|
154
|
(592)
|
(2 075)
|
(1 351)
|
1 763
|
669
|
302
|
|
Cash Paid for Dividends |
(163)
|
(33)
|
(33)
|
(33)
|
(33)
|
(163)
|
(163)
|
(163)
|
(163)
|
(196)
|
(196)
|
(196)
|
(196)
|
(229)
|
(229)
|
(262)
|
(262)
|
(295)
|
(295)
|
(327)
|
(327)
|
(360)
|
(360)
|
(426)
|
(426)
|
(721)
|
(721)
|
(721)
|
(721)
|
(622)
|
|
Other |
(9)
|
9
|
9
|
9
|
9
|
(16)
|
(17)
|
(11)
|
(11)
|
(13)
|
(11)
|
951
|
949
|
(7)
|
(6)
|
(9)
|
565
|
2 209
|
1 350
|
(321)
|
(37)
|
698
|
699
|
(5)
|
355
|
357
|
(3)
|
(2)
|
(1)
|
(4)
|
|
Cash from Financing Activities |
960
N/A
|
(12)
N/A
|
(664)
-5 433%
|
(1 041)
-57%
|
(1 762)
-69%
|
(927)
+47%
|
(674)
+27%
|
(1 521)
-126%
|
(1 131)
+26%
|
146
N/A
|
2 246
+1 438%
|
3 334
+48%
|
4 354
+31%
|
1 117
-74%
|
(943)
N/A
|
(531)
+44%
|
1 938
N/A
|
896
-54%
|
(1 530)
N/A
|
94
N/A
|
(2 197)
N/A
|
(3 190)
-45%
|
(1 732)
+46%
|
(277)
+84%
|
(663)
-139%
|
(2 439)
-268%
|
(2 075)
+15%
|
1 040
N/A
|
(53)
N/A
|
(324)
-511%
|
|
Change in Cash | |||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
14
|
0
|
0
|
(2)
|
1
|
(10)
|
(26)
|
(7)
|
65
|
143
|
119
|
(100)
|
235
|
357
|
(56)
|
(261)
|
(74)
|
123
|
55
|
(6)
|
(28)
|
119
|
159
|
3
|
(138)
|
(34)
|
19
|
730
|
620
|
286
|
|
Net Change in Cash |
(390)
N/A
|
753
N/A
|
1 008
+34%
|
635
-37%
|
584
-8%
|
(1 411)
N/A
|
(1 772)
-26%
|
135
N/A
|
565
+319%
|
800
+42%
|
330
-59%
|
606
+84%
|
92
-85%
|
(37)
N/A
|
1 196
N/A
|
41
-97%
|
2 347
+5 624%
|
189
-92%
|
(1 540)
N/A
|
1 407
N/A
|
773
-45%
|
(1 070)
N/A
|
(672)
+37%
|
3 120
N/A
|
4 480
+44%
|
1 658
-63%
|
1 393
-16%
|
1 406
+1%
|
(1 942)
N/A
|
(1 420)
+27%
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||
Free Cash Flow |
(881)
N/A
|
375
N/A
|
1 281
+242%
|
1 241
-3%
|
1 899
+53%
|
(230)
N/A
|
(1 011)
-340%
|
1 473
N/A
|
1 505
+2%
|
392
-74%
|
(1 215)
N/A
|
(1 804)
-48%
|
(4 442)
-146%
|
(4 326)
+3%
|
(655)
+85%
|
1 752
N/A
|
1 492
-15%
|
(763)
N/A
|
(137)
+82%
|
1 438
N/A
|
3 135
+118%
|
1 985
-37%
|
467
-76%
|
2 927
+527%
|
5 130
+75%
|
3 977
-22%
|
1 700
-57%
|
(2 097)
N/A
|
(2 726)
-30%
|
(1 602)
+41%
|