NKK Switches Co Ltd
TSE:6943
Cash Flow Statement
Cash Flow Statement
NKK Switches 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 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||
Net Income |
33
|
393
|
607
|
809
|
821
|
459
|
469
|
466
|
682
|
722
|
701
|
832
|
846
|
712
|
338
|
(279)
|
(382)
|
31
|
264
|
233
|
(303)
|
(385)
|
44
|
(23)
|
68
|
603
|
671
|
955
|
1 094
|
777
|
566
|
|
Depreciation & Amortization |
(68)
|
(32)
|
62
|
(84)
|
18
|
395
|
348
|
267
|
265
|
334
|
416
|
431
|
439
|
435
|
411
|
413
|
427
|
444
|
447
|
426
|
394
|
381
|
391
|
371
|
350
|
330
|
275
|
291
|
336
|
353
|
416
|
|
Other Non-Cash Items |
(517)
|
375
|
433
|
402
|
460
|
32
|
15
|
(24)
|
(21)
|
(14)
|
(4)
|
(55)
|
(48)
|
(25)
|
(141)
|
(74)
|
111
|
69
|
(8)
|
39
|
21
|
(17)
|
19
|
(18)
|
(24)
|
157
|
203
|
69
|
(40)
|
(79)
|
(204)
|
|
Cash Taxes Paid |
(109)
|
(37)
|
(15)
|
77
|
82
|
18
|
17
|
25
|
26
|
189
|
306
|
301
|
287
|
334
|
448
|
201
|
68
|
106
|
57
|
131
|
157
|
107
|
40
|
26
|
56
|
57
|
70
|
162
|
232
|
313
|
306
|
|
Cash Interest Paid |
(0)
|
0
|
0
|
0
|
1
|
3
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
2
|
0
|
1
|
3
|
4
|
5
|
2
|
2
|
5
|
4
|
4
|
5
|
7
|
|
Change in Working Capital |
118
|
(433)
|
(465)
|
2
|
211
|
220
|
36
|
235
|
(134)
|
(690)
|
(637)
|
(512)
|
(593)
|
(516)
|
(582)
|
(29)
|
459
|
160
|
(21)
|
(323)
|
(157)
|
12
|
(65)
|
234
|
165
|
(485)
|
(959)
|
(976)
|
(777)
|
(856)
|
(353)
|
|
Cash from Operating Activities |
(434)
N/A
|
304
N/A
|
637
+110%
|
1 129
+77%
|
1 511
+34%
|
1 106
-27%
|
868
-22%
|
945
+9%
|
792
-16%
|
353
-55%
|
476
+35%
|
696
+46%
|
644
-8%
|
605
-6%
|
25
-96%
|
30
+20%
|
616
+1 938%
|
704
+14%
|
682
-3%
|
375
-45%
|
(45)
N/A
|
(9)
+80%
|
389
N/A
|
564
+45%
|
560
-1%
|
605
+8%
|
190
-69%
|
340
+79%
|
614
+81%
|
195
-68%
|
425
+118%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||
Capital Expenditures |
233
|
32
|
18
|
16
|
(79)
|
(184)
|
(246)
|
(491)
|
(688)
|
(574)
|
(317)
|
(325)
|
(498)
|
(528)
|
(743)
|
(739)
|
(593)
|
(559)
|
(424)
|
(386)
|
(341)
|
(320)
|
(321)
|
(240)
|
(125)
|
(113)
|
(221)
|
(323)
|
(509)
|
(1 292)
|
(1 361)
|
|
Other Items |
181
|
1
|
(7)
|
16
|
9
|
(15)
|
(18)
|
(10)
|
23
|
35
|
(4)
|
(6)
|
(6)
|
(103)
|
(90)
|
356
|
436
|
88
|
12
|
(190)
|
(190)
|
11
|
65
|
(4)
|
(63)
|
8
|
29
|
(75)
|
(97)
|
11
|
304
|
|
Cash from Investing Activities |
414
N/A
|
33
-92%
|
10
-69%
|
32
+211%
|
(70)
N/A
|
(199)
-183%
|
(263)
-32%
|
(501)
-90%
|
(665)
-33%
|
(539)
+19%
|
(321)
+40%
|
(331)
-3%
|
(503)
-52%
|
(631)
-25%
|
(834)
-32%
|
(383)
+54%
|
(157)
+59%
|
(471)
-200%
|
(412)
+13%
|
(576)
-40%
|
(531)
+8%
|
(309)
+42%
|
(257)
+17%
|
(244)
+5%
|
(189)
+23%
|
(105)
+44%
|
(192)
-83%
|
(398)
-107%
|
(606)
-52%
|
(1 281)
-111%
|
(1 057)
+17%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
1
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
|
Net Issuance of Debt |
56
|
5
|
3
|
1
|
(1)
|
(3)
|
(6)
|
(29)
|
(26)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(17)
|
(30)
|
(36)
|
(40)
|
(39)
|
(43)
|
(43)
|
(45)
|
(40)
|
|
Cash Paid for Dividends |
51
|
(21)
|
(25)
|
(48)
|
(49)
|
(82)
|
(84)
|
(83)
|
(82)
|
(99)
|
(99)
|
(83)
|
(82)
|
(91)
|
(90)
|
(82)
|
(66)
|
(58)
|
(74)
|
(82)
|
(82)
|
(74)
|
(74)
|
(82)
|
(74)
|
(70)
|
(99)
|
(123)
|
(123)
|
(124)
|
(103)
|
|
Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
|
Cash from Financing Activities |
108
N/A
|
(16)
N/A
|
(22)
-36%
|
(48)
-119%
|
(50)
-6%
|
(86)
-70%
|
(91)
-6%
|
(112)
-23%
|
(109)
+3%
|
(100)
+8%
|
(100)
0%
|
(84)
+16%
|
(83)
+1%
|
(91)
-10%
|
(91)
+0%
|
(82)
+10%
|
(66)
+19%
|
(58)
+12%
|
(75)
-28%
|
(83)
-11%
|
(82)
+0%
|
(75)
+9%
|
(91)
-21%
|
(112)
-23%
|
(110)
+1%
|
(110)
+0%
|
(137)
-25%
|
(167)
-21%
|
(167)
0%
|
(169)
-2%
|
(144)
+15%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
4
|
(19)
|
(46)
|
(44)
|
(34)
|
(33)
|
(2)
|
2
|
92
|
153
|
80
|
116
|
182
|
102
|
(78)
|
(189)
|
(32)
|
87
|
(65)
|
(7)
|
27
|
(79)
|
(38)
|
(12)
|
49
|
95
|
161
|
383
|
131
|
116
|
228
|
|
Net Change in Cash |
92
N/A
|
302
+230%
|
579
+92%
|
1 070
+85%
|
1 356
+27%
|
788
-42%
|
512
-35%
|
333
-35%
|
110
-67%
|
(133)
N/A
|
134
N/A
|
397
+196%
|
240
-40%
|
(14)
N/A
|
(978)
-6 784%
|
(624)
+36%
|
360
N/A
|
261
-28%
|
129
-50%
|
(290)
N/A
|
(631)
-117%
|
(472)
+25%
|
3
N/A
|
195
+5 488%
|
309
+59%
|
485
+57%
|
22
-95%
|
158
+613%
|
(28)
N/A
|
(1 139)
-4 040%
|
(548)
+52%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||
Free Cash Flow |
(201)
N/A
|
336
N/A
|
654
+95%
|
1 146
+75%
|
1 432
+25%
|
922
-36%
|
622
-33%
|
454
-27%
|
104
-77%
|
(222)
N/A
|
159
N/A
|
371
+133%
|
146
-61%
|
78
-47%
|
(718)
N/A
|
(708)
+1%
|
23
N/A
|
145
+527%
|
258
+78%
|
(12)
N/A
|
(385)
-3 250%
|
(329)
+15%
|
68
N/A
|
323
+379%
|
434
+34%
|
492
+13%
|
(31)
N/A
|
16
N/A
|
105
+542%
|
(1 097)
N/A
|
(936)
+15%
|