Seki Co Ltd
TSE:7857
Cash Flow Statement
Cash Flow Statement
Seki Co Ltd
Dec-2004 | Jun-2005 | Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | 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 |
57
|
10
|
141
|
(20)
|
(195)
|
16
|
(29)
|
(107)
|
(566)
|
17
|
421
|
43
|
175
|
44
|
72
|
499
|
643
|
665
|
558
|
428
|
706
|
838
|
913
|
849
|
685
|
603
|
439
|
457
|
444
|
265
|
334
|
386
|
271
|
166
|
345
|
556
|
466
|
542
|
680
|
581
|
|
Depreciation & Amortization |
(44)
|
(7)
|
(1)
|
9
|
62
|
17
|
7
|
(2)
|
(21)
|
(13)
|
(33)
|
(6)
|
67
|
(24)
|
50
|
266
|
249
|
264
|
276
|
270
|
264
|
253
|
257
|
323
|
400
|
398
|
368
|
314
|
420
|
540
|
539
|
520
|
514
|
526
|
516
|
497
|
507
|
529
|
518
|
503
|
|
Other Non-Cash Items |
(148)
|
32
|
21
|
(40)
|
10
|
(6)
|
(117)
|
27
|
636
|
19
|
(357)
|
(33)
|
(108)
|
(61)
|
118
|
139
|
63
|
7
|
165
|
375
|
(264)
|
(443)
|
(222)
|
(313)
|
(173)
|
(98)
|
(42)
|
(552)
|
(658)
|
(83)
|
(76)
|
(68)
|
(62)
|
(87)
|
(122)
|
(186)
|
(184)
|
(187)
|
(93)
|
(103)
|
|
Cash Taxes Paid |
79
|
(171)
|
(242)
|
301
|
418
|
(247)
|
(308)
|
(30)
|
(80)
|
(47)
|
(259)
|
176
|
174
|
371
|
372
|
186
|
175
|
284
|
335
|
267
|
256
|
376
|
420
|
366
|
360
|
310
|
301
|
189
|
118
|
17
|
(56)
|
135
|
173
|
78
|
82
|
130
|
137
|
105
|
97
|
256
|
|
Cash Interest Paid |
(1)
|
0
|
0
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
3
|
8
|
11
|
11
|
11
|
14
|
13
|
9
|
6
|
5
|
5
|
5
|
4
|
4
|
|
Change in Working Capital |
294
|
(68)
|
(11)
|
(61)
|
(484)
|
537
|
82
|
(722)
|
(592)
|
341
|
510
|
(119)
|
(602)
|
(706)
|
(469)
|
(102)
|
(309)
|
(185)
|
(433)
|
(321)
|
372
|
(66)
|
(333)
|
(194)
|
(281)
|
(205)
|
(152)
|
325
|
238
|
111
|
438
|
(136)
|
(525)
|
(374)
|
778
|
202
|
(1 282)
|
(557)
|
(20)
|
(447)
|
|
Cash from Operating Activities |
159
N/A
|
(33)
N/A
|
148
N/A
|
(112)
N/A
|
(606)
-443%
|
564
N/A
|
(57)
N/A
|
(803)
-1 319%
|
(543)
+32%
|
364
N/A
|
541
+49%
|
(116)
N/A
|
(469)
-305%
|
(747)
-59%
|
(230)
+69%
|
802
N/A
|
646
-19%
|
750
+16%
|
566
-25%
|
752
+33%
|
1 078
+43%
|
583
-46%
|
616
+6%
|
665
+8%
|
631
-5%
|
698
+11%
|
613
-12%
|
556
-9%
|
444
-20%
|
833
+87%
|
1 234
+48%
|
702
-43%
|
198
-72%
|
231
+17%
|
1 517
+557%
|
1 070
-29%
|
(493)
N/A
|
327
N/A
|
1 085
+231%
|
535
-51%
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(305)
|
(60)
|
(189)
|
28
|
538
|
(102)
|
(402)
|
109
|
363
|
41
|
(11)
|
(104)
|
(123)
|
(29)
|
(45)
|
(127)
|
(395)
|
(382)
|
(146)
|
(228)
|
(177)
|
(149)
|
(476)
|
(1 077)
|
(979)
|
(331)
|
(450)
|
(2 012)
|
(1 953)
|
(732)
|
(514)
|
(721)
|
(936)
|
(453)
|
(186)
|
(98)
|
(139)
|
(124)
|
(100)
|
(251)
|
|
Other Items |
(221)
|
29
|
248
|
(126)
|
(454)
|
(171)
|
102
|
311
|
205
|
(156)
|
(207)
|
127
|
347
|
548
|
599
|
(251)
|
(1 134)
|
(834)
|
(432)
|
(625)
|
(233)
|
26
|
263
|
88
|
59
|
408
|
389
|
395
|
323
|
(173)
|
(124)
|
68
|
79
|
1 004
|
1 279
|
(36)
|
(428)
|
66
|
(135)
|
(193)
|
|
Cash from Investing Activities |
(526)
N/A
|
(32)
+94%
|
59
N/A
|
(98)
N/A
|
84
N/A
|
(273)
N/A
|
(300)
-10%
|
420
N/A
|
568
+35%
|
(115)
N/A
|
(218)
-90%
|
23
N/A
|
224
+892%
|
519
+132%
|
554
+7%
|
(378)
N/A
|
(1 529)
-304%
|
(1 216)
+21%
|
(578)
+52%
|
(853)
-48%
|
(410)
+52%
|
(123)
+70%
|
(213)
-73%
|
(989)
-365%
|
(920)
+7%
|
76
N/A
|
(61)
N/A
|
(1 617)
-2 541%
|
(1 630)
-1%
|
(905)
+44%
|
(638)
+30%
|
(653)
-2%
|
(858)
-31%
|
551
N/A
|
1 093
+98%
|
(133)
N/A
|
(567)
-325%
|
(58)
+90%
|
(234)
-306%
|
(444)
-90%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
(45)
|
0
|
45
|
0
|
0
|
0
|
(99)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(28)
|
(28)
|
0
|
0
|
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 |
(113)
|
50
|
0
|
(200)
|
(100)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
0
|
(1)
|
0
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(96)
|
(108)
|
1 174
|
1 174
|
(78)
|
(102)
|
441
|
386
|
(1 116)
|
(1 063)
|
(37)
|
(38)
|
(78)
|
(77)
|
(76)
|
(150)
|
|
Cash Paid for Dividends |
0
|
(9)
|
(17)
|
0
|
(4)
|
(4)
|
(9)
|
(4)
|
(11)
|
0
|
8
|
0
|
0
|
0
|
0
|
(84)
|
(84)
|
(83)
|
(83)
|
(83)
|
(83)
|
(83)
|
(83)
|
(92)
|
(100)
|
(100)
|
(100)
|
(100)
|
(100)
|
(100)
|
(100)
|
(100)
|
(100)
|
(100)
|
(100)
|
(100)
|
(100)
|
(100)
|
(100)
|
(100)
|
|
Other |
(0)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
18
|
18
|
(17)
|
(17)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
|
Cash from Financing Activities |
(158)
N/A
|
41
N/A
|
28
-30%
|
(200)
N/A
|
(104)
+48%
|
(4)
+96%
|
(108)
-2 460%
|
14
N/A
|
105
+659%
|
(18)
N/A
|
(11)
+41%
|
(5)
+51%
|
(6)
-13%
|
(5)
+8%
|
(6)
-11%
|
(120)
-1 903%
|
(120)
+0%
|
(92)
+24%
|
(92)
N/A
|
(91)
+0%
|
(91)
+1%
|
(90)
+1%
|
(90)
+1%
|
(99)
-10%
|
(201)
-104%
|
(213)
-6%
|
1 068
N/A
|
1 069
+0%
|
(184)
N/A
|
(207)
-13%
|
335
N/A
|
281
-16%
|
(1 221)
N/A
|
(1 169)
+4%
|
(143)
+88%
|
(144)
-1%
|
(183)
-27%
|
(182)
+0%
|
(181)
+1%
|
(255)
-41%
|
|
Change in Cash | |||||||||||||||||||||||||||||||||||||||||
Net Change in Cash |
(526)
N/A
|
(24)
+96%
|
235
N/A
|
(410)
N/A
|
(626)
-53%
|
287
N/A
|
(464)
N/A
|
(369)
+20%
|
130
N/A
|
231
+78%
|
313
+35%
|
(98)
N/A
|
(250)
-155%
|
(233)
+7%
|
318
N/A
|
303
-4%
|
(1 003)
N/A
|
(557)
+44%
|
(103)
+81%
|
(192)
-86%
|
577
N/A
|
369
-36%
|
314
-15%
|
(423)
N/A
|
(491)
-16%
|
560
N/A
|
1 620
+189%
|
8
-99%
|
(1 369)
N/A
|
(279)
+80%
|
932
N/A
|
330
-65%
|
(1 881)
N/A
|
(388)
+79%
|
2 467
N/A
|
793
-68%
|
(1 243)
N/A
|
87
N/A
|
669
+668%
|
(165)
N/A
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(146)
N/A
|
(93)
+37%
|
(41)
+56%
|
(84)
-105%
|
(68)
+19%
|
462
N/A
|
(459)
N/A
|
(694)
-51%
|
(180)
+74%
|
405
N/A
|
530
+31%
|
(220)
N/A
|
(592)
-169%
|
(776)
-31%
|
(275)
+65%
|
674
N/A
|
251
-63%
|
369
+47%
|
421
+14%
|
524
+24%
|
901
+72%
|
434
-52%
|
140
-68%
|
(413)
N/A
|
(349)
+16%
|
366
N/A
|
163
-56%
|
(1 456)
N/A
|
(1 508)
-4%
|
101
N/A
|
720
+612%
|
(19)
N/A
|
(739)
-3 760%
|
(222)
+70%
|
1 331
N/A
|
972
-27%
|
(632)
N/A
|
204
N/A
|
985
+383%
|
283
-71%
|