Canon Electronics Inc
TSE:7739
Cash Flow Statement
Cash Flow Statement
Canon Electronics Inc
| Mar-2004 | Sep-2004 | Mar-2005 | Sep-2005 | Mar-2006 | Sep-2006 | Mar-2007 | Sep-2007 | Mar-2008 | Sep-2008 | Mar-2009 | Sep-2009 | Mar-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(925)
|
1 301
|
832
|
956
|
60
|
1 423
|
818
|
1 289
|
96
|
(1 142)
|
(3 613)
|
(5 368)
|
2 773
|
4 861
|
13 520
|
12 933
|
15 204
|
12 033
|
11 451
|
12 302
|
10 055
|
11 249
|
11 848
|
9 370
|
10 688
|
12 765
|
10 612
|
7 735
|
7 941
|
9 674
|
9 899
|
10 149
|
9 587
|
8 434
|
7 965
|
6 176
|
5 454
|
6 222
|
7 073
|
7 443
|
8 878
|
8 920
|
9 024
|
10 061
|
10 130
|
9 591
|
|
| Depreciation & Amortization |
(19)
|
74
|
227
|
821
|
126
|
164
|
107
|
553
|
480
|
1 457
|
167
|
19
|
(339)
|
(1 165)
|
4 790
|
4 449
|
5 401
|
4 044
|
3 838
|
3 612
|
3 461
|
3 979
|
4 597
|
4 443
|
3 995
|
3 588
|
3 278
|
3 227
|
3 356
|
3 418
|
3 317
|
3 061
|
2 751
|
2 639
|
2 530
|
2 652
|
2 950
|
2 990
|
3 248
|
3 523
|
3 653
|
3 794
|
3 273
|
2 894
|
3 024
|
2 886
|
|
| Other Non-Cash Items |
1 821
|
1 843
|
(72)
|
(116)
|
22
|
(217)
|
131
|
(264)
|
(81)
|
376
|
471
|
1 056
|
287
|
232
|
757
|
771
|
77
|
337
|
(26)
|
(538)
|
326
|
(536)
|
(1 167)
|
(511)
|
(6)
|
122
|
28
|
36
|
(14)
|
(96)
|
(280)
|
(256)
|
115
|
(45)
|
(227)
|
(197)
|
(165)
|
(97)
|
(66)
|
(71)
|
415
|
613
|
1 364
|
1 870
|
964
|
506
|
|
| Cash Taxes Paid |
1 023
|
1 615
|
731
|
1 411
|
(5 039)
|
(286)
|
5 476
|
1 281
|
172
|
552
|
(1 917)
|
(3 763)
|
945
|
1 610
|
4 091
|
5 653
|
5 654
|
5 730
|
5 724
|
4 226
|
4 474
|
3 732
|
3 456
|
4 394
|
3 509
|
3 290
|
3 891
|
3 009
|
3 012
|
2 074
|
1 540
|
2 096
|
2 139
|
2 289
|
2 350
|
2 043
|
1 898
|
1 562
|
1 348
|
2 594
|
3 235
|
3 418
|
3 760
|
3 073
|
2 886
|
2 300
|
|
| Cash Interest Paid |
(1)
|
(3)
|
0
|
(1)
|
(1)
|
(1)
|
1
|
1
|
2
|
2
|
(3)
|
(1)
|
1
|
0
|
3
|
2
|
3
|
2
|
2
|
2
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
32
|
33
|
24
|
24
|
2
|
2
|
0
|
|
| Change in Working Capital |
(3 175)
|
(3 307)
|
5
|
(2 494)
|
(90)
|
1 810
|
(514)
|
(3 155)
|
817
|
2 044
|
(709)
|
(1 392)
|
457
|
3 321
|
(2 131)
|
(3 512)
|
(5 341)
|
(6 726)
|
(7 666)
|
(3 495)
|
(3 893)
|
(3 783)
|
(10 833)
|
(11 193)
|
(4 622)
|
(5 101)
|
(3 371)
|
(1 986)
|
(3 727)
|
(3 081)
|
(3 257)
|
(6 752)
|
(5 262)
|
(2 914)
|
(2 222)
|
(412)
|
(2 936)
|
(3 189)
|
(7 510)
|
(11 093)
|
(8 782)
|
(4 592)
|
(4 283)
|
(4 687)
|
(1 424)
|
(2 666)
|
|
| Cash from Operating Activities |
(2 298)
N/A
|
(89)
+96%
|
992
N/A
|
(833)
N/A
|
118
N/A
|
3 180
+2 595%
|
542
-83%
|
(1 577)
N/A
|
1 312
N/A
|
2 735
+108%
|
(3 684)
N/A
|
(5 685)
-54%
|
3 178
N/A
|
7 249
+128%
|
16 936
+134%
|
14 641
-14%
|
15 341
+5%
|
9 688
-37%
|
7 597
-22%
|
11 881
+56%
|
9 949
-16%
|
10 909
+10%
|
4 445
-59%
|
2 109
-53%
|
10 055
+377%
|
11 374
+13%
|
10 547
-7%
|
9 012
-15%
|
7 556
-16%
|
9 915
+31%
|
9 679
-2%
|
6 202
-36%
|
7 191
+16%
|
8 114
+13%
|
8 046
-1%
|
8 219
+2%
|
5 303
-35%
|
5 926
+12%
|
2 745
-54%
|
(198)
N/A
|
4 164
N/A
|
8 735
+110%
|
9 378
+7%
|
10 138
+8%
|
12 694
+25%
|
10 317
-19%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(233)
|
(2 265)
|
(1 605)
|
(1 386)
|
1 428
|
871
|
(845)
|
(2 470)
|
(3 082)
|
(1 939)
|
3 461
|
2 546
|
775
|
4 316
|
(2 195)
|
(2 492)
|
(4 321)
|
(4 517)
|
(4 521)
|
(4 096)
|
(4 602)
|
(5 111)
|
(4 527)
|
(4 150)
|
(4 033)
|
(2 653)
|
(2 788)
|
(3 598)
|
(3 459)
|
(2 590)
|
(1 795)
|
(2 367)
|
(3 097)
|
(4 035)
|
(4 149)
|
(3 672)
|
(4 613)
|
(5 916)
|
(5 749)
|
(6 442)
|
(5 334)
|
(3 332)
|
(3 339)
|
(2 498)
|
(1 890)
|
(2 031)
|
|
| Other Items |
74
|
99
|
67
|
(206)
|
(11)
|
(161)
|
231
|
1 293
|
(422)
|
(1 417)
|
(240)
|
498
|
504
|
(111)
|
(460)
|
(745)
|
(953)
|
(1 180)
|
(1 067)
|
(590)
|
(172)
|
777
|
1 427
|
330
|
(184)
|
(15 675)
|
(15 333)
|
(4 870)
|
(4 606)
|
515
|
4 690
|
(661)
|
(9 463)
|
430
|
1 497
|
(107)
|
994
|
(1 085)
|
765
|
(137)
|
(156)
|
(289)
|
32
|
196
|
(7 566)
|
(8 059)
|
|
| Cash from Investing Activities |
(159)
N/A
|
(2 166)
-1 262%
|
(1 538)
+29%
|
(1 592)
-4%
|
1 417
N/A
|
710
-50%
|
(614)
N/A
|
(1 177)
-92%
|
(3 504)
-198%
|
(3 356)
+4%
|
3 221
N/A
|
3 044
-5%
|
1 279
-58%
|
4 205
+229%
|
(2 655)
N/A
|
(3 237)
-22%
|
(5 274)
-63%
|
(5 697)
-8%
|
(5 588)
+2%
|
(4 686)
+16%
|
(4 774)
-2%
|
(4 334)
+9%
|
(3 100)
+28%
|
(3 820)
-23%
|
(4 217)
-10%
|
(18 328)
-335%
|
(18 121)
+1%
|
(8 468)
+53%
|
(8 065)
+5%
|
(2 075)
+74%
|
2 895
N/A
|
(3 028)
N/A
|
(12 560)
-315%
|
(3 605)
+71%
|
(2 652)
+26%
|
(3 779)
-42%
|
(3 619)
+4%
|
(7 001)
-93%
|
(4 984)
+29%
|
(6 579)
-32%
|
(5 490)
+17%
|
(3 621)
+34%
|
(3 307)
+9%
|
(2 302)
+30%
|
(9 456)
-311%
|
(10 090)
-7%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
(19)
|
(26)
|
(1 134)
|
(1 128)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(999)
|
0
|
0
|
(434)
|
(1 499)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(83)
|
2 450
|
(303)
|
0
|
(718)
|
0
|
0
|
0
|
0
|
0
|
0
|
59
|
0
|
50
|
50
|
0
|
50
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 100
|
2 100
|
1 100
|
1 100
|
(46)
|
249
|
268
|
(27)
|
0
|
0
|
0
|
|
| Cash Paid for Dividends |
0
|
(581)
|
0
|
(1 240)
|
0
|
(1 544)
|
(967)
|
(580)
|
(361)
|
(427)
|
100
|
713
|
207
|
(235)
|
(2 067)
|
(2 524)
|
(2 517)
|
(2 732)
|
(2 734)
|
(2 525)
|
(2 524)
|
(2 507)
|
(2 491)
|
(2 491)
|
(2 486)
|
(2 464)
|
(2 447)
|
(2 447)
|
(2 446)
|
(2 448)
|
(2 449)
|
(2 857)
|
(3 269)
|
(3 267)
|
(3 264)
|
(3 265)
|
(2 453)
|
(1 843)
|
(2 046)
|
(2 045)
|
(2 248)
|
(2 455)
|
(2 456)
|
(2 452)
|
(2 656)
|
(2 863)
|
|
| Other |
(5)
|
(10)
|
(2)
|
4
|
8
|
18
|
1
|
5
|
(126)
|
(127)
|
125
|
125
|
0
|
(4)
|
(5)
|
(6)
|
(5)
|
(1)
|
0
|
29
|
28
|
(2)
|
(1)
|
(3)
|
(4)
|
(3)
|
(3)
|
(1)
|
(1)
|
(2)
|
58
|
1 423
|
1 364
|
35
|
35
|
1 449
|
1 449
|
1 418
|
1 417
|
419
|
3 719
|
3 323
|
23
|
31
|
32
|
15
|
|
| Cash from Financing Activities |
(88)
N/A
|
2 219
N/A
|
(305)
N/A
|
(655)
-115%
|
(186)
+72%
|
(286)
-54%
|
(267)
+7%
|
(601)
-125%
|
(1 621)
-170%
|
(1 682)
-4%
|
1 378
N/A
|
2 051
+49%
|
207
-90%
|
(248)
N/A
|
(2 022)
-715%
|
(2 480)
-23%
|
(2 472)
+0%
|
(2 733)
-11%
|
(2 734)
0%
|
(2 496)
+9%
|
(3 495)
-40%
|
(3 508)
0%
|
(2 492)
+29%
|
(2 928)
-17%
|
(3 989)
-36%
|
(3 532)
+11%
|
(2 450)
+31%
|
(2 448)
+0%
|
(2 447)
+0%
|
(2 450)
0%
|
(2 391)
+2%
|
(1 434)
+40%
|
(1 905)
-33%
|
(3 232)
-70%
|
(3 229)
+0%
|
284
N/A
|
1 096
+286%
|
675
-38%
|
471
-30%
|
(1 672)
N/A
|
1 720
N/A
|
1 136
-34%
|
(2 460)
N/A
|
(2 421)
+2%
|
(2 624)
-8%
|
(2 848)
-9%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
71
|
(41)
|
(59)
|
10
|
21
|
13
|
(9)
|
72
|
142
|
(214)
|
50
|
75
|
(127)
|
52
|
0
|
(73)
|
(114)
|
(49)
|
(66)
|
(49)
|
398
|
447
|
(16)
|
(198)
|
301
|
407
|
(263)
|
(390)
|
(192)
|
(122)
|
(90)
|
(47)
|
(86)
|
(129)
|
(7)
|
57
|
(179)
|
133
|
441
|
1 138
|
744
|
260
|
229
|
1 006
|
1 116
|
(1 209)
|
|
| Net Change in Cash |
(2 474)
N/A
|
(77)
+97%
|
(910)
-1 082%
|
(3 070)
-237%
|
1 370
N/A
|
3 617
+164%
|
(348)
N/A
|
(3 283)
-843%
|
(3 671)
-12%
|
(2 517)
+31%
|
965
N/A
|
(515)
N/A
|
4 537
N/A
|
11 258
+148%
|
12 259
+9%
|
8 851
-28%
|
7 481
-15%
|
1 209
-84%
|
(791)
N/A
|
4 650
N/A
|
2 078
-55%
|
3 514
+69%
|
(1 163)
N/A
|
(4 837)
-316%
|
2 150
N/A
|
(10 079)
N/A
|
(10 287)
-2%
|
(2 294)
+78%
|
(3 148)
-37%
|
5 268
N/A
|
10 093
+92%
|
1 693
-83%
|
(7 360)
N/A
|
1 148
N/A
|
2 158
+88%
|
4 781
+122%
|
2 601
-46%
|
(267)
N/A
|
(1 327)
-397%
|
(7 311)
-451%
|
1 138
N/A
|
6 510
+472%
|
3 840
-41%
|
6 421
+67%
|
1 730
-73%
|
(3 830)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(2 531)
N/A
|
(2 354)
+7%
|
(613)
+74%
|
(2 219)
-262%
|
1 546
N/A
|
4 051
+162%
|
(303)
N/A
|
(4 047)
-1 236%
|
(1 770)
+56%
|
796
N/A
|
(223)
N/A
|
(3 139)
-1 308%
|
3 953
N/A
|
11 565
+193%
|
14 741
+27%
|
12 149
-18%
|
11 020
-9%
|
5 171
-53%
|
3 076
-41%
|
7 785
+153%
|
5 347
-31%
|
5 798
+8%
|
(82)
N/A
|
(2 041)
-2 389%
|
6 022
N/A
|
8 721
+45%
|
7 759
-11%
|
5 414
-30%
|
4 097
-24%
|
7 325
+79%
|
7 884
+8%
|
3 835
-51%
|
4 094
+7%
|
4 079
0%
|
3 897
-4%
|
4 547
+17%
|
690
-85%
|
10
-99%
|
(3 004)
N/A
|
(6 640)
-121%
|
(1 170)
+82%
|
5 403
N/A
|
6 039
+12%
|
7 640
+27%
|
10 804
+41%
|
8 286
-23%
|
|