Nihon Flush Co Ltd
TSE:7820
Cash Flow Statement
Cash Flow Statement
Nihon Flush Co Ltd
Jun-2009 | 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 |
107
|
(432)
|
(136)
|
(107)
|
301
|
423
|
264
|
760
|
1 307
|
1 841
|
2 024
|
2 191
|
2 540
|
2 823
|
2 770
|
2 777
|
2 568
|
2 648
|
3 007
|
3 111
|
3 043
|
3 341
|
3 632
|
4 661
|
4 676
|
4 576
|
5 200
|
5 350
|
4 240
|
2 660
|
2 559
|
|
Depreciation & Amortization |
11
|
29
|
(2)
|
45
|
(11)
|
35
|
183
|
199
|
201
|
210
|
224
|
240
|
267
|
283
|
312
|
333
|
333
|
319
|
307
|
324
|
374
|
415
|
415
|
424
|
459
|
494
|
539
|
578
|
608
|
654
|
675
|
|
Other Non-Cash Items |
(123)
|
231
|
71
|
39
|
(296)
|
(237)
|
(22)
|
(29)
|
16
|
(39)
|
(98)
|
40
|
129
|
12
|
(55)
|
(36)
|
46
|
32
|
(90)
|
(20)
|
(7)
|
(1)
|
47
|
29
|
(6)
|
(78)
|
(182)
|
(141)
|
(152)
|
(58)
|
0
|
|
Cash Taxes Paid |
(41)
|
(28)
|
(70)
|
(131)
|
(201)
|
(201)
|
16
|
69
|
150
|
305
|
551
|
663
|
653
|
733
|
865
|
879
|
658
|
508
|
744
|
995
|
915
|
861
|
802
|
1 010
|
1 108
|
1 107
|
1 319
|
1 505
|
1 212
|
803
|
828
|
|
Cash Interest Paid |
1
|
3
|
(3)
|
3
|
(1)
|
1
|
11
|
8
|
25
|
53
|
62
|
69
|
70
|
68
|
68
|
51
|
18
|
4
|
0
|
3
|
12
|
15
|
26
|
65
|
73
|
69
|
68
|
60
|
63
|
51
|
32
|
|
Change in Working Capital |
(61)
|
(357)
|
116
|
(12)
|
202
|
155
|
(399)
|
(691)
|
(723)
|
(1 554)
|
(2 117)
|
(1 067)
|
(1 197)
|
(1 433)
|
(1 786)
|
(1 512)
|
(483)
|
(511)
|
(644)
|
(1 641)
|
(2 899)
|
(2 282)
|
(837)
|
(1 986)
|
(4 181)
|
(2 867)
|
(1 114)
|
(4 291)
|
(4 385)
|
(842)
|
(727)
|
|
Cash from Operating Activities |
(65)
N/A
|
(530)
-719%
|
48
N/A
|
(35)
N/A
|
197
N/A
|
377
+91%
|
26
-93%
|
240
+826%
|
800
+233%
|
458
-43%
|
34
-93%
|
1 404
+4 091%
|
1 738
+24%
|
1 685
-3%
|
1 240
-26%
|
1 563
+26%
|
2 465
+58%
|
2 488
+1%
|
2 581
+4%
|
1 774
-31%
|
510
-71%
|
1 473
+189%
|
3 257
+121%
|
3 128
-4%
|
949
-70%
|
2 125
+124%
|
4 443
+109%
|
1 496
-66%
|
311
-79%
|
2 414
+677%
|
2 508
+4%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||
Capital Expenditures |
(105)
|
18
|
112
|
86
|
184
|
143
|
(258)
|
(336)
|
(281)
|
(421)
|
(455)
|
(684)
|
(653)
|
(282)
|
(362)
|
(570)
|
(488)
|
(796)
|
(1 179)
|
(1 089)
|
(1 089)
|
(953)
|
(1 383)
|
(1 458)
|
(1 121)
|
(1 257)
|
(874)
|
(490)
|
(650)
|
(363)
|
(75)
|
|
Other Items |
(196)
|
(255)
|
196
|
176
|
207
|
204
|
38
|
(171)
|
(666)
|
(433)
|
77
|
87
|
27
|
(90)
|
(116)
|
104
|
128
|
(39)
|
(8)
|
(947)
|
(539)
|
899
|
319
|
(308)
|
(443)
|
(331)
|
(1 688)
|
(1 855)
|
(400)
|
(571)
|
(976)
|
|
Cash from Investing Activities |
(301)
N/A
|
(237)
+21%
|
308
N/A
|
262
-15%
|
390
+49%
|
348
-11%
|
(220)
N/A
|
(506)
-130%
|
(947)
-87%
|
(853)
+10%
|
(379)
+56%
|
(597)
-58%
|
(626)
-5%
|
(372)
+41%
|
(478)
-29%
|
(466)
+2%
|
(361)
+23%
|
(835)
-132%
|
(1 187)
-42%
|
(2 036)
-72%
|
(1 628)
+20%
|
(54)
+97%
|
(1 065)
-1 882%
|
(1 766)
-66%
|
(1 565)
+11%
|
(1 588)
-1%
|
(2 562)
-61%
|
(2 345)
+8%
|
(1 050)
+55%
|
(934)
+11%
|
(1 051)
-13%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
(28)
|
(108)
|
(35)
|
(43)
|
37
|
37
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 646
|
1 646
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(2 086)
|
|
Net Issuance of Debt |
355
|
211
|
(180)
|
(140)
|
92
|
52
|
140
|
344
|
1 048
|
879
|
303
|
(152)
|
(354)
|
0
|
(716)
|
(1 815)
|
0
|
0
|
0
|
265
|
590
|
188
|
0
|
332
|
1 654
|
1 070
|
(1 118)
|
(391)
|
1 238
|
(274)
|
(278)
|
|
Cash Paid for Dividends |
1
|
1
|
4
|
4
|
4
|
4
|
(115)
|
(115)
|
(115)
|
(172)
|
(172)
|
(172)
|
(229)
|
(286)
|
(344)
|
(480)
|
(501)
|
(501)
|
(501)
|
(501)
|
(626)
|
(689)
|
(626)
|
(626)
|
(689)
|
(727)
|
(702)
|
(752)
|
(802)
|
(852)
|
(902)
|
|
Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
456
|
490
|
0
|
0
|
0
|
(0)
|
0
|
0
|
138
|
138
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
|
Cash from Financing Activities |
328
N/A
|
104
-68%
|
(211)
N/A
|
(179)
+15%
|
134
N/A
|
94
-30%
|
25
-73%
|
229
+807%
|
934
+307%
|
707
-24%
|
131
-81%
|
(323)
N/A
|
(583)
-80%
|
(401)
+31%
|
586
N/A
|
(648)
N/A
|
(1 240)
-91%
|
(11)
+99%
|
(468)
-3 994%
|
(236)
+49%
|
(37)
+84%
|
(501)
-1 265%
|
(764)
-52%
|
(295)
+61%
|
1 102
N/A
|
481
-56%
|
(1 820)
N/A
|
(1 143)
+37%
|
436
N/A
|
(1 126)
N/A
|
(3 265)
-190%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
33
|
(3)
|
(19)
|
(26)
|
(8)
|
(7)
|
(3)
|
10
|
5
|
18
|
78
|
118
|
21
|
135
|
184
|
(44)
|
(208)
|
(13)
|
92
|
37
|
49
|
(129)
|
(124)
|
(73)
|
(88)
|
98
|
377
|
403
|
396
|
89
|
(16)
|
|
Net Change in Cash |
(5)
N/A
|
(666)
-13 224%
|
125
N/A
|
22
-82%
|
712
+3 093%
|
810
+14%
|
(172)
N/A
|
(27)
+84%
|
791
N/A
|
329
-58%
|
(137)
N/A
|
601
N/A
|
550
-9%
|
1 047
+91%
|
1 533
+46%
|
404
-74%
|
657
+62%
|
1 629
+148%
|
1 019
-37%
|
(461)
N/A
|
(1 106)
-140%
|
789
N/A
|
1 305
+65%
|
994
-24%
|
398
-60%
|
1 117
+181%
|
439
-61%
|
(1 588)
N/A
|
92
N/A
|
443
+379%
|
(1 824)
N/A
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||
Free Cash Flow |
(170)
N/A
|
(512)
-201%
|
159
N/A
|
51
-68%
|
381
+646%
|
520
+37%
|
(232)
N/A
|
(96)
+59%
|
519
N/A
|
37
-93%
|
(422)
N/A
|
720
N/A
|
1 085
+51%
|
1 403
+29%
|
878
-37%
|
992
+13%
|
1 977
+99%
|
1 692
-14%
|
1 402
-17%
|
685
-51%
|
(579)
N/A
|
520
N/A
|
1 874
+261%
|
1 670
-11%
|
(173)
N/A
|
868
N/A
|
3 570
+311%
|
1 006
-72%
|
(340)
N/A
|
2 051
N/A
|
2 433
+19%
|