Fuso Dentsu Co Ltd
TSE:7505
Cash Flow Statement
Cash Flow Statement
Fuso Dentsu Co Ltd
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 | 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 |
1 041
|
(22)
|
322
|
184
|
(237)
|
(400)
|
(374)
|
147
|
(361)
|
36
|
(53)
|
620
|
33
|
(37)
|
668
|
263
|
963
|
1 030
|
1 168
|
1 284
|
1 348
|
1 172
|
428
|
639
|
832
|
582
|
(98)
|
230
|
409
|
856
|
1 513
|
1 091
|
1 736
|
1 662
|
538
|
545
|
1 149
|
1 466
|
|
Depreciation & Amortization |
(28)
|
(6)
|
(23)
|
(11)
|
(23)
|
(0)
|
(4)
|
(5)
|
(10)
|
54
|
168
|
223
|
222
|
216
|
222
|
239
|
243
|
233
|
236
|
261
|
275
|
300
|
268
|
202
|
188
|
174
|
163
|
144
|
123
|
115
|
129
|
153
|
155
|
155
|
162
|
172
|
189
|
199
|
|
Other Non-Cash Items |
(195)
|
248
|
(44)
|
7
|
174
|
128
|
(30)
|
(202)
|
19
|
446
|
(323)
|
279
|
37
|
63
|
(203)
|
7
|
(132)
|
(695)
|
(1 214)
|
(646)
|
(24)
|
(261)
|
(28)
|
(286)
|
(401)
|
(129)
|
32
|
(320)
|
(367)
|
46
|
70
|
(63)
|
(59)
|
(18)
|
(72)
|
(124)
|
(249)
|
(281)
|
|
Cash Taxes Paid |
(211)
|
9
|
41
|
388
|
525
|
32
|
191
|
(456)
|
(1 063)
|
(1 057)
|
(203)
|
(214)
|
44
|
37
|
48
|
48
|
51
|
52
|
57
|
92
|
347
|
465
|
535
|
644
|
135
|
(78)
|
121
|
129
|
115
|
114
|
206
|
261
|
330
|
381
|
527
|
629
|
180
|
(14)
|
|
Cash Interest Paid |
0
|
2
|
(0)
|
(1)
|
(3)
|
(4)
|
(5)
|
1
|
4
|
19
|
31
|
45
|
53
|
51
|
50
|
51
|
50
|
47
|
45
|
42
|
39
|
37
|
34
|
31
|
22
|
10
|
5
|
5
|
5
|
5
|
5
|
4
|
4
|
3
|
3
|
1
|
0
|
1
|
|
Change in Working Capital |
(987)
|
(1 594)
|
(1 089)
|
2 371
|
2 500
|
(1 290)
|
(1 889)
|
491
|
801
|
(230)
|
114
|
(1 059)
|
(832)
|
(233)
|
(942)
|
(1 107)
|
(171)
|
598
|
(104)
|
(40)
|
(1 352)
|
(136)
|
1 904
|
(271)
|
(1 608)
|
279
|
1 093
|
(560)
|
(1 322)
|
(1 183)
|
385
|
350
|
(651)
|
680
|
(54)
|
(2 371)
|
(1 342)
|
305
|
|
Cash from Operating Activities |
(169)
N/A
|
(1 374)
-713%
|
(834)
+39%
|
2 551
N/A
|
2 413
-5%
|
(1 563)
N/A
|
(2 298)
-47%
|
432
N/A
|
449
+4%
|
306
-32%
|
(94)
N/A
|
62
N/A
|
(541)
N/A
|
9
N/A
|
(255)
N/A
|
(599)
-135%
|
902
N/A
|
1 165
+29%
|
86
-93%
|
858
+896%
|
248
-71%
|
1 075
+334%
|
2 572
+139%
|
284
-89%
|
(989)
N/A
|
906
N/A
|
1 190
+31%
|
(507)
N/A
|
(1 157)
-128%
|
(165)
+86%
|
2 098
N/A
|
1 531
-27%
|
1 182
-23%
|
2 479
+110%
|
574
-77%
|
(1 779)
N/A
|
(253)
+86%
|
1 690
N/A
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
50
|
(7)
|
(11)
|
(2)
|
(60)
|
(5)
|
54
|
5
|
(102)
|
(120)
|
(164)
|
(182)
|
(81)
|
(81)
|
(65)
|
(126)
|
(99)
|
(50)
|
(57)
|
(145)
|
(173)
|
(186)
|
(168)
|
(76)
|
(381)
|
(405)
|
(90)
|
(66)
|
(92)
|
(109)
|
(123)
|
(210)
|
(299)
|
(263)
|
(194)
|
(156)
|
(153)
|
(195)
|
|
Other Items |
684
|
(4)
|
244
|
(199)
|
(411)
|
185
|
(41)
|
(354)
|
26
|
58
|
655
|
812
|
562
|
607
|
218
|
289
|
1 584
|
1 414
|
26
|
413
|
1 071
|
1 128
|
470
|
(994)
|
(678)
|
366
|
38
|
293
|
307
|
1 018
|
737
|
237
|
231
|
(1 973)
|
(1 705)
|
(804)
|
(698)
|
84
|
|
Cash from Investing Activities |
734
N/A
|
(11)
N/A
|
234
N/A
|
(201)
N/A
|
(471)
-134%
|
180
N/A
|
13
-93%
|
(349)
N/A
|
(77)
+78%
|
(62)
+19%
|
491
N/A
|
631
+28%
|
481
-24%
|
526
+9%
|
154
-71%
|
163
+6%
|
1 485
+812%
|
1 364
-8%
|
(31)
N/A
|
267
N/A
|
898
+236%
|
942
+5%
|
302
-68%
|
(1 070)
N/A
|
(1 059)
+1%
|
(39)
+96%
|
(53)
-36%
|
227
N/A
|
215
-5%
|
908
+322%
|
615
-32%
|
27
-96%
|
(68)
N/A
|
(2 235)
-3 178%
|
(1 899)
+15%
|
(960)
+49%
|
(850)
+11%
|
(111)
+87%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
(1)
|
2
|
4
|
(0)
|
0
|
1
|
2
|
(0)
|
1
|
0
|
(1)
|
(1)
|
(1)
|
(203)
|
(203)
|
(1)
|
(223)
|
(223)
|
(2)
|
(3)
|
(2)
|
(1)
|
(1)
|
(0)
|
0
|
(1)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(89)
|
(88)
|
|
Net Issuance of Debt |
8
|
1 250
|
85
|
(1 250)
|
(393)
|
1 000
|
500
|
0
|
500
|
0
|
(300)
|
(200)
|
100
|
500
|
(300)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(40)
|
(80)
|
(80)
|
(80)
|
(80)
|
(340)
|
195
|
0
|
(100)
|
|
Cash Paid for Dividends |
(18)
|
1
|
(1)
|
1
|
0
|
(41)
|
(52)
|
40
|
50
|
41
|
(103)
|
(112)
|
(101)
|
(102)
|
(99)
|
(95)
|
(94)
|
(90)
|
(129)
|
(129)
|
(129)
|
(143)
|
(143)
|
(144)
|
(115)
|
(115)
|
(120)
|
(122)
|
(179)
|
(180)
|
(206)
|
(206)
|
(261)
|
(263)
|
(410)
|
(410)
|
(124)
|
(182)
|
|
Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(4)
|
(6)
|
(9)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(1)
|
(5)
|
(9)
|
|
Cash from Financing Activities |
68
N/A
|
1 253
+1 743%
|
88
-93%
|
(1 250)
N/A
|
(392)
+69%
|
960
N/A
|
450
-53%
|
40
-91%
|
551
+1 288%
|
42
-92%
|
(405)
N/A
|
(312)
+23%
|
(6)
+98%
|
190
N/A
|
(610)
N/A
|
(101)
+83%
|
(323)
-219%
|
(319)
+1%
|
(137)
+57%
|
(138)
-1%
|
(137)
+1%
|
(148)
-8%
|
(147)
+1%
|
(146)
+0%
|
(117)
+20%
|
(117)
+0%
|
(122)
-5%
|
(124)
-2%
|
(180)
-45%
|
(220)
-22%
|
(286)
-30%
|
(286)
0%
|
(342)
-19%
|
(343)
0%
|
(751)
-119%
|
(217)
+71%
|
277
N/A
|
(380)
N/A
|
|
Change in Cash | |||||||||||||||||||||||||||||||||||||||
Net Change in Cash |
633
N/A
|
(132)
N/A
|
(513)
-288%
|
1 100
N/A
|
1 550
+41%
|
(423)
N/A
|
(1 834)
-334%
|
122
N/A
|
923
+655%
|
286
-69%
|
(8)
N/A
|
381
N/A
|
(66)
N/A
|
725
N/A
|
(711)
N/A
|
(537)
+24%
|
2 064
N/A
|
2 210
+7%
|
(81)
N/A
|
988
N/A
|
1 008
+2%
|
1 869
+85%
|
2 728
+46%
|
(931)
N/A
|
(2 165)
-132%
|
751
N/A
|
1 016
+35%
|
(404)
N/A
|
(1 121)
-178%
|
522
N/A
|
2 426
+365%
|
1 272
-48%
|
772
-39%
|
(100)
N/A
|
(2 076)
-1 974%
|
(2 955)
-42%
|
(826)
+72%
|
1 199
N/A
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(119)
N/A
|
(1 381)
-1 061%
|
(845)
+39%
|
2 549
N/A
|
2 354
-8%
|
(1 567)
N/A
|
(2 244)
-43%
|
437
N/A
|
347
-21%
|
186
-46%
|
(258)
N/A
|
(119)
+54%
|
(621)
-421%
|
(72)
+88%
|
(319)
-346%
|
(725)
-127%
|
803
N/A
|
1 115
+39%
|
29
-97%
|
713
+2 342%
|
75
-90%
|
889
+1 093%
|
2 404
+170%
|
209
-91%
|
(1 370)
N/A
|
501
N/A
|
1 100
+119%
|
(573)
N/A
|
(1 249)
-118%
|
(275)
+78%
|
1 976
N/A
|
1 321
-33%
|
883
-33%
|
2 216
+151%
|
380
-83%
|
(1 934)
N/A
|
(405)
+79%
|
1 495
N/A
|