Lintec Corp
TSE:7966
Cash Flow Statement
Cash Flow Statement
Lintec Corp
Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
12 883
|
13 456
|
14 944
|
16 224
|
17 555
|
18 612
|
18 382
|
17 361
|
16 799
|
14 661
|
14 482
|
15 156
|
15 398
|
16 674
|
17 377
|
17 903
|
16 666
|
17 720
|
17 554
|
16 486
|
18 338
|
15 864
|
14 721
|
15 025
|
13 939
|
14 622
|
13 683
|
14 131
|
16 635
|
20 389
|
22 947
|
23 979
|
23 230
|
22 929
|
22 798
|
19 626
|
15 862
|
10 899
|
8 076
|
8 065
|
9 452
|
|
Depreciation & Amortization |
10 117
|
9 834
|
9 375
|
9 017
|
8 789
|
8 712
|
8 726
|
8 897
|
8 871
|
8 569
|
8 239
|
7 770
|
7 781
|
9 067
|
10 346
|
11 575
|
12 458
|
12 337
|
12 259
|
12 184
|
11 995
|
12 163
|
12 302
|
12 431
|
12 755
|
12 741
|
12 752
|
12 670
|
12 471
|
12 466
|
12 558
|
12 772
|
13 095
|
13 404
|
13 797
|
14 396
|
14 890
|
15 179
|
15 340
|
15 497
|
15 902
|
|
Other Non-Cash Items |
227
|
131
|
(496)
|
(942)
|
210
|
200
|
699
|
1 179
|
368
|
311
|
142
|
(261)
|
230
|
787
|
761
|
796
|
765
|
107
|
247
|
318
|
(509)
|
(276)
|
(265)
|
(341)
|
591
|
580
|
507
|
556
|
30
|
(456)
|
(359)
|
(417)
|
(672)
|
(166)
|
(317)
|
(332)
|
(508)
|
(621)
|
(555)
|
(527)
|
2 170
|
|
Cash Taxes Paid |
3 984
|
4 483
|
4 669
|
4 956
|
4 976
|
5 469
|
5 934
|
6 519
|
6 534
|
5 498
|
4 981
|
4 649
|
4 809
|
5 559
|
5 567
|
5 669
|
5 568
|
5 427
|
5 484
|
5 930
|
5 763
|
5 020
|
5 151
|
4 341
|
4 364
|
4 851
|
4 449
|
4 423
|
4 659
|
5 344
|
5 785
|
6 521
|
6 540
|
7 119
|
7 485
|
7 564
|
7 583
|
5 089
|
4 568
|
3 400
|
3 503
|
|
Cash Interest Paid |
13
|
14
|
16
|
19
|
21
|
21
|
21
|
20
|
18
|
16
|
17
|
23
|
16
|
136
|
122
|
225
|
233
|
216
|
234
|
235
|
202
|
184
|
173
|
117
|
196
|
187
|
207
|
206
|
163
|
137
|
132
|
114
|
118
|
133
|
104
|
94
|
122
|
104
|
130
|
323
|
300
|
|
Change in Working Capital |
(6 982)
|
(5 880)
|
(4 634)
|
(9 067)
|
(9 620)
|
(12 752)
|
(13 707)
|
(6 993)
|
(6 110)
|
(1 036)
|
17
|
805
|
637
|
(4 283)
|
(2 127)
|
(6 767)
|
(3 071)
|
(2 181)
|
(6 364)
|
(5 986)
|
(6 968)
|
(7 007)
|
(9 550)
|
(7 085)
|
(8 784)
|
(5 378)
|
559
|
2 947
|
(314)
|
(2 228)
|
(4 872)
|
(10 529)
|
(11 011)
|
(18 748)
|
(23 937)
|
(23 231)
|
(24 308)
|
(14 351)
|
(2 713)
|
1 370
|
11 861
|
|
Cash from Operating Activities |
16 245
N/A
|
17 541
+8%
|
19 189
+9%
|
15 232
-21%
|
16 934
+11%
|
14 772
-13%
|
14 100
-5%
|
20 444
+45%
|
19 928
-3%
|
22 505
+13%
|
22 880
+2%
|
23 470
+3%
|
24 046
+2%
|
22 245
-7%
|
26 357
+18%
|
23 507
-11%
|
26 818
+14%
|
27 983
+4%
|
23 696
-15%
|
23 002
-3%
|
22 856
-1%
|
20 744
-9%
|
17 208
-17%
|
20 030
+16%
|
18 501
-8%
|
22 565
+22%
|
27 501
+22%
|
30 304
+10%
|
28 822
-5%
|
30 171
+5%
|
30 274
+0%
|
25 805
-15%
|
24 642
-5%
|
17 419
-29%
|
12 341
-29%
|
10 459
-15%
|
5 936
-43%
|
11 106
+87%
|
20 148
+81%
|
24 405
+21%
|
39 385
+61%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(5 647)
|
(5 376)
|
(5 174)
|
(4 915)
|
(6 494)
|
(6 613)
|
(8 459)
|
(9 240)
|
(10 265)
|
(12 652)
|
(12 073)
|
(13 250)
|
(13 248)
|
(11 294)
|
(10 337)
|
(8 973)
|
(8 207)
|
(9 038)
|
(10 527)
|
(11 997)
|
(10 919)
|
(10 706)
|
(11 332)
|
(11 657)
|
(12 601)
|
(12 492)
|
(10 688)
|
(9 764)
|
(9 448)
|
(8 922)
|
(8 862)
|
(8 488)
|
(8 732)
|
(9 436)
|
(10 110)
|
(11 445)
|
(13 728)
|
(17 046)
|
(16 927)
|
(16 654)
|
(14 928)
|
|
Other Items |
(1 305)
|
(717)
|
2 074
|
1 538
|
1 390
|
1 394
|
(196)
|
340
|
367
|
(2 335)
|
0
|
(37 881)
|
(35 130)
|
(32 557)
|
(33 800)
|
2 366
|
675
|
(243)
|
(1 063)
|
603
|
620
|
1 671
|
1 003
|
(9)
|
(1 217)
|
(1 295)
|
(195)
|
(347)
|
836
|
(5 390)
|
(4 212)
|
(4 604)
|
(10 912)
|
(4 934)
|
(7 324)
|
(4 604)
|
1 590
|
2 289
|
(4 249)
|
(5 080)
|
(6 584)
|
|
Cash from Investing Activities |
(6 952)
N/A
|
(6 093)
+12%
|
(3 100)
+49%
|
(3 377)
-9%
|
(5 104)
-51%
|
(5 219)
-2%
|
(8 655)
-66%
|
(8 900)
-3%
|
(9 898)
-11%
|
(14 987)
-51%
|
(12 073)
+19%
|
(51 131)
-324%
|
(48 378)
+5%
|
(43 851)
+9%
|
(44 137)
-1%
|
(6 607)
+85%
|
(7 532)
-14%
|
(9 281)
-23%
|
(11 590)
-25%
|
(11 394)
+2%
|
(10 299)
+10%
|
(9 035)
+12%
|
(10 329)
-14%
|
(11 666)
-13%
|
(13 818)
-18%
|
(13 787)
+0%
|
(10 883)
+21%
|
(10 111)
+7%
|
(8 612)
+15%
|
(14 312)
-66%
|
(13 074)
+9%
|
(13 092)
0%
|
(19 644)
-50%
|
(14 370)
+27%
|
(17 434)
-21%
|
(16 049)
+8%
|
(12 138)
+24%
|
(14 757)
-22%
|
(21 176)
-43%
|
(21 734)
-3%
|
(21 512)
+1%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
(5 001)
|
(5 001)
|
(5 000)
|
(5 001)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(3 312)
|
(6 539)
|
(9 453)
|
(10 094)
|
(6 783)
|
(3 555)
|
(641)
|
0
|
0
|
(1)
|
|
Net Issuance of Debt |
(177)
|
(257)
|
(42)
|
(12)
|
(29)
|
0
|
0
|
0
|
(217)
|
(182)
|
(182)
|
9 628
|
9 591
|
9 411
|
7 812
|
(3 246)
|
(1 599)
|
(2 077)
|
(1 012)
|
(1 074)
|
(3 048)
|
(3 762)
|
(3 777)
|
(4 046)
|
(4 649)
|
(4 812)
|
(4 263)
|
(8 975)
|
(8 495)
|
(7 598)
|
(7 814)
|
(2 205)
|
(2 273)
|
(2 375)
|
(2 532)
|
(2 693)
|
(2 792)
|
8 870
|
4 696
|
3 695
|
4 731
|
|
Cash Paid for Dividends |
(2 841)
|
(3 088)
|
(3 084)
|
(3 115)
|
(3 103)
|
(3 502)
|
(3 464)
|
(3 865)
|
(3 824)
|
(3 897)
|
(3 896)
|
(4 328)
|
(4 328)
|
(4 760)
|
(4 760)
|
(4 764)
|
(4 762)
|
(4 764)
|
(4 759)
|
(5 137)
|
(5 196)
|
(5 627)
|
(5 633)
|
(5 695)
|
(5 632)
|
(5 635)
|
(5 633)
|
(5 631)
|
(5 632)
|
(5 633)
|
(5 638)
|
(5 642)
|
(5 642)
|
(6 239)
|
(6 241)
|
(6 428)
|
(6 426)
|
(6 017)
|
(6 015)
|
(6 015)
|
(6 017)
|
|
Other |
(1)
|
6
|
6
|
17
|
(1)
|
(6)
|
(5)
|
(10)
|
(1)
|
(2)
|
(20)
|
(28)
|
(4)
|
(4)
|
2
|
6
|
(1)
|
(4)
|
3
|
8
|
(1)
|
(127)
|
(258)
|
(384)
|
(2)
|
17
|
11
|
(3)
|
(1)
|
(18)
|
5
|
26
|
(1)
|
(19)
|
(74)
|
(160)
|
(2)
|
(10)
|
23
|
67
|
(1)
|
|
Cash from Financing Activities |
(8 020)
N/A
|
(8 340)
-4%
|
(8 120)
+3%
|
(8 111)
+0%
|
(3 135)
+61%
|
(3 509)
-12%
|
(3 686)
-5%
|
(4 092)
-11%
|
(4 044)
+1%
|
(4 083)
-1%
|
(4 099)
0%
|
5 271
N/A
|
5 257
0%
|
4 645
-12%
|
3 052
-34%
|
(8 005)
N/A
|
(6 363)
+21%
|
(6 846)
-8%
|
(5 769)
+16%
|
(6 205)
-8%
|
(8 246)
-33%
|
(9 517)
-15%
|
(9 669)
-2%
|
(10 126)
-5%
|
(10 284)
-2%
|
(10 431)
-1%
|
(9 886)
+5%
|
(14 609)
-48%
|
(14 129)
+3%
|
(13 250)
+6%
|
(13 448)
-1%
|
(11 133)
+17%
|
(14 455)
-30%
|
(18 086)
-25%
|
(18 941)
-5%
|
(16 064)
+15%
|
(12 775)
+20%
|
2 202
N/A
|
(1 296)
N/A
|
(2 253)
-74%
|
(1 288)
+43%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
2 979
|
1 299
|
918
|
2 177
|
2 363
|
2 879
|
2 582
|
(258)
|
(1 712)
|
(2 826)
|
(5 042)
|
(1 909)
|
35
|
1 280
|
3 644
|
2 223
|
834
|
(34)
|
(202)
|
(80)
|
(1 051)
|
(164)
|
(947)
|
(1 543)
|
(441)
|
(1 258)
|
(279)
|
(140)
|
(706)
|
1 702
|
1 588
|
1 612
|
2 425
|
2 234
|
3 891
|
4 089
|
2 231
|
1 204
|
1 422
|
1 487
|
1 954
|
|
Net Change in Cash |
4 252
N/A
|
4 407
+4%
|
8 887
+102%
|
5 921
-33%
|
11 058
+87%
|
8 923
-19%
|
4 341
-51%
|
7 194
+66%
|
4 274
-41%
|
609
-86%
|
1 666
+174%
|
(24 299)
N/A
|
(19 040)
+22%
|
(15 681)
+18%
|
(11 084)
+29%
|
11 118
N/A
|
13 757
+24%
|
11 822
-14%
|
6 135
-48%
|
5 323
-13%
|
3 260
-39%
|
2 028
-38%
|
(3 737)
N/A
|
(3 305)
+12%
|
(6 042)
-83%
|
(2 911)
+52%
|
6 453
N/A
|
5 444
-16%
|
5 375
-1%
|
4 311
-20%
|
5 340
+24%
|
3 192
-40%
|
(7 032)
N/A
|
(12 803)
-82%
|
(20 143)
-57%
|
(17 565)
+13%
|
(16 746)
+5%
|
(245)
+99%
|
(902)
-268%
|
1 905
N/A
|
18 539
+873%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
10 598
N/A
|
12 165
+15%
|
14 015
+15%
|
10 317
-26%
|
10 440
+1%
|
8 159
-22%
|
5 641
-31%
|
11 204
+99%
|
9 663
-14%
|
9 853
+2%
|
10 807
+10%
|
10 220
-5%
|
10 798
+6%
|
10 951
+1%
|
16 020
+46%
|
14 534
-9%
|
18 611
+28%
|
18 945
+2%
|
13 169
-30%
|
11 005
-16%
|
11 937
+8%
|
10 038
-16%
|
5 876
-41%
|
8 373
+42%
|
5 900
-30%
|
10 073
+71%
|
16 813
+67%
|
20 540
+22%
|
19 374
-6%
|
21 249
+10%
|
21 412
+1%
|
17 317
-19%
|
15 910
-8%
|
7 983
-50%
|
2 231
-72%
|
(986)
N/A
|
(7 792)
-690%
|
(5 940)
+24%
|
3 221
N/A
|
7 751
+141%
|
24 457
+216%
|