SK Japan Co Ltd
TSE:7608
Cash Flow Statement
Cash Flow Statement
SK Japan Co Ltd
| May-2009 | Nov-2009 | May-2010 | Aug-2010 | Nov-2010 | Feb-2011 | May-2011 | Aug-2011 | Nov-2011 | Feb-2012 | Aug-2012 | Feb-2013 | Aug-2013 | Feb-2014 | Aug-2014 | Feb-2015 | Aug-2015 | Feb-2016 | Aug-2016 | Feb-2017 | Aug-2017 | Feb-2018 | Aug-2018 | Feb-2019 | Aug-2019 | Feb-2020 | Aug-2020 | Feb-2021 | Aug-2021 | Feb-2022 | Aug-2022 | Feb-2023 | Aug-2023 | Feb-2024 | Aug-2024 | Feb-2025 | Aug-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||
| Net Income |
274
|
814
|
(214)
|
(117)
|
(255)
|
211
|
147
|
163
|
206
|
222
|
236
|
158
|
(51)
|
(150)
|
(44)
|
(13)
|
46
|
(168)
|
(118)
|
336
|
411
|
494
|
768
|
791
|
645
|
612
|
446
|
231
|
307
|
472
|
604
|
549
|
855
|
1 074
|
1 014
|
1 261
|
1 681
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
31
|
0
|
0
|
0
|
29
|
0
|
37
|
0
|
59
|
0
|
70
|
0
|
64
|
0
|
74
|
0
|
44
|
0
|
37
|
0
|
46
|
0
|
44
|
0
|
40
|
0
|
50
|
0
|
70
|
0
|
76
|
0
|
|
| Other Non-Cash Items |
(115)
|
(154)
|
112
|
86
|
146
|
(2)
|
11
|
(3)
|
(29)
|
13
|
40
|
(28)
|
(68)
|
(5)
|
(133)
|
(86)
|
(117)
|
180
|
336
|
(203)
|
(284)
|
(227)
|
(132)
|
2
|
(1)
|
(4)
|
(22)
|
(6)
|
11
|
2
|
7
|
66
|
22
|
(19)
|
18
|
8
|
10
|
|
| Cash Taxes Paid |
(85)
|
(297)
|
187
|
187
|
383
|
286
|
147
|
70
|
4
|
4
|
64
|
64
|
40
|
29
|
2
|
(17)
|
7
|
10
|
2
|
(1)
|
19
|
28
|
46
|
55
|
114
|
148
|
86
|
75
|
43
|
23
|
85
|
107
|
98
|
106
|
349
|
486
|
361
|
|
| Cash Interest Paid |
1
|
1
|
(1)
|
0
|
(2)
|
5
|
5
|
5
|
4
|
4
|
5
|
6
|
6
|
6
|
8
|
0
|
9
|
8
|
4
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(31)
|
94
|
103
|
(156)
|
32
|
(53)
|
(127)
|
(9)
|
(158)
|
(133)
|
(160)
|
(47)
|
(6)
|
(131)
|
73
|
235
|
18
|
67
|
169
|
162
|
(107)
|
(131)
|
(286)
|
(158)
|
(229)
|
(292)
|
(4)
|
158
|
58
|
(124)
|
(602)
|
(752)
|
(193)
|
(53)
|
(571)
|
(688)
|
(798)
|
|
| Cash from Operating Activities |
124
N/A
|
740
+498%
|
1
-100%
|
(187)
N/A
|
(77)
+59%
|
186
N/A
|
61
-67%
|
182
+197%
|
49
-73%
|
130
+163%
|
145
+12%
|
119
-18%
|
(88)
N/A
|
(227)
-157%
|
(45)
+80%
|
206
N/A
|
17
-92%
|
143
+737%
|
451
+215%
|
369
-18%
|
95
-74%
|
180
+90%
|
394
+118%
|
672
+71%
|
452
-33%
|
362
-20%
|
466
+29%
|
427
-8%
|
420
-2%
|
390
-7%
|
49
-87%
|
(88)
N/A
|
734
N/A
|
1 072
+46%
|
531
-50%
|
657
+24%
|
968
+47%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(14)
|
270
|
13
|
1
|
2
|
(31)
|
(34)
|
(23)
|
(21)
|
(100)
|
(409)
|
(399)
|
(105)
|
(89)
|
(92)
|
(47)
|
(29)
|
(17)
|
(24)
|
(28)
|
(21)
|
(23)
|
(34)
|
(31)
|
(79)
|
(94)
|
(40)
|
(23)
|
(26)
|
(28)
|
(30)
|
(51)
|
(62)
|
(74)
|
(129)
|
(118)
|
(88)
|
|
| Other Items |
251
|
195
|
(235)
|
(244)
|
(246)
|
15
|
(3)
|
6
|
(26)
|
(26)
|
(53)
|
52
|
117
|
40
|
129
|
145
|
291
|
335
|
81
|
409
|
442
|
261
|
228
|
(2)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(10)
|
(61)
|
(56)
|
1
|
3
|
|
| Cash from Investing Activities |
238
N/A
|
465
+95%
|
(222)
N/A
|
(243)
-10%
|
(244)
0%
|
(16)
+93%
|
(36)
-127%
|
(17)
+54%
|
(48)
-183%
|
(126)
-165%
|
(462)
-267%
|
(347)
+25%
|
12
N/A
|
(49)
N/A
|
38
N/A
|
98
+161%
|
262
+167%
|
318
+21%
|
57
-82%
|
381
+570%
|
421
+10%
|
238
-43%
|
194
-19%
|
(33)
N/A
|
(82)
-149%
|
(97)
-18%
|
(42)
+56%
|
(26)
+39%
|
(29)
-12%
|
(30)
-5%
|
(32)
-5%
|
(54)
-68%
|
(72)
-34%
|
(135)
-87%
|
(185)
-37%
|
(118)
+36%
|
(84)
+28%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
1
|
1
|
(0)
|
0
|
33
|
35
|
2
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(121)
|
(121)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Net Issuance of Debt |
(20)
|
(618)
|
50
|
(150)
|
170
|
0
|
(50)
|
0
|
150
|
0
|
450
|
250
|
0
|
320
|
0
|
0
|
0
|
(220)
|
(920)
|
(700)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Paid for Dividends |
4
|
24
|
(5)
|
(62)
|
(41)
|
(115)
|
(112)
|
(99)
|
(99)
|
(98)
|
(98)
|
(99)
|
(99)
|
(98)
|
(74)
|
(45)
|
(41)
|
(41)
|
(41)
|
(42)
|
(46)
|
(50)
|
(50)
|
(50)
|
(58)
|
(66)
|
(83)
|
(84)
|
(67)
|
(66)
|
(73)
|
(89)
|
(99)
|
(108)
|
(141)
|
(166)
|
(224)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
|
| Cash from Financing Activities |
(16)
N/A
|
(594)
-3 705%
|
45
N/A
|
(212)
N/A
|
129
N/A
|
(115)
N/A
|
(163)
-41%
|
(99)
+39%
|
(99)
-1%
|
(98)
+1%
|
202
N/A
|
151
-25%
|
(99)
N/A
|
223
N/A
|
197
-11%
|
(45)
N/A
|
(41)
+9%
|
(228)
-454%
|
(927)
-306%
|
(740)
+20%
|
(47)
+94%
|
(51)
-9%
|
(51)
0%
|
(51)
+0%
|
(59)
-16%
|
(67)
-14%
|
(84)
-25%
|
(85)
-1%
|
(190)
-123%
|
(188)
+1%
|
(74)
+61%
|
(89)
-21%
|
(99)
-11%
|
(108)
-9%
|
(141)
-30%
|
(167)
-18%
|
(225)
-35%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
4
|
5
|
2
|
(4)
|
2
|
(8)
|
(10)
|
(7)
|
(5)
|
(0)
|
3
|
(4)
|
(3)
|
1
|
1
|
4
|
4
|
(2)
|
(5)
|
(1)
|
2
|
(1)
|
2
|
1
|
(5)
|
(0)
|
2
|
(0)
|
3
|
7
|
23
|
8
|
(2)
|
9
|
3
|
(0)
|
(19)
|
|
| Net Change in Cash |
350
N/A
|
616
+76%
|
(174)
N/A
|
(646)
-272%
|
(191)
+71%
|
47
N/A
|
(147)
N/A
|
59
N/A
|
(103)
N/A
|
(95)
+7%
|
(113)
-19%
|
(81)
+28%
|
(178)
-119%
|
(52)
+70%
|
191
N/A
|
262
+37%
|
242
-8%
|
231
-4%
|
(424)
N/A
|
9
N/A
|
470
+5 184%
|
367
-22%
|
538
+47%
|
588
+9%
|
306
-48%
|
198
-35%
|
342
+73%
|
316
-7%
|
204
-35%
|
177
-13%
|
(33)
N/A
|
(222)
-567%
|
560
N/A
|
838
+49%
|
208
-75%
|
372
+79%
|
640
+72%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
110
N/A
|
1 010
+817%
|
14
-99%
|
(187)
N/A
|
(75)
+60%
|
154
N/A
|
28
-82%
|
159
+477%
|
28
-82%
|
30
+6%
|
(264)
N/A
|
(280)
-6%
|
(193)
+31%
|
(316)
-63%
|
(137)
+57%
|
158
N/A
|
(12)
N/A
|
126
N/A
|
427
+238%
|
341
-20%
|
74
-78%
|
157
+114%
|
360
+128%
|
641
+78%
|
373
-42%
|
269
-28%
|
426
+59%
|
405
-5%
|
394
-3%
|
362
-8%
|
19
-95%
|
(139)
N/A
|
672
N/A
|
998
+48%
|
402
-60%
|
539
+34%
|
881
+63%
|
|