Sankyo Kasei Corp
TSE:8138
Cash Flow Statement
Cash Flow Statement
Sankyo Kasei Corp
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 | Dec-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||||||||||||||||
Net Income |
(3)
|
39
|
147
|
(3)
|
66
|
394
|
397
|
358
|
412
|
586
|
336
|
34
|
284
|
456
|
392
|
381
|
387
|
454
|
442
|
530
|
568
|
301
|
110
|
98
|
147
|
218
|
0
|
209
|
439
|
479
|
443
|
409
|
|
Depreciation & Amortization |
10
|
(3)
|
7
|
(9)
|
0
|
34
|
33
|
37
|
45
|
48
|
46
|
42
|
46
|
48
|
51
|
66
|
92
|
102
|
95
|
97
|
108
|
159
|
205
|
211
|
205
|
194
|
242
|
186
|
143
|
116
|
128
|
136
|
|
Other Non-Cash Items |
(103)
|
(110)
|
(60)
|
(65)
|
28
|
41
|
(3)
|
(65)
|
(76)
|
(157)
|
(124)
|
12
|
52
|
3
|
(82)
|
(100)
|
(78)
|
(161)
|
(183)
|
(334)
|
(319)
|
(72)
|
(32)
|
(98)
|
(147)
|
(79)
|
0
|
25
|
(19)
|
(86)
|
(105)
|
16
|
|
Cash Taxes Paid |
(97)
|
55
|
56
|
80
|
81
|
181
|
170
|
184
|
183
|
145
|
127
|
370
|
471
|
199
|
(66)
|
38
|
206
|
155
|
152
|
178
|
210
|
246
|
244
|
105
|
62
|
121
|
0
|
114
|
212
|
173
|
180
|
138
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
4
|
4
|
4
|
3
|
2
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
3
|
7
|
7
|
|
Change in Working Capital |
407
|
(306)
|
(422)
|
(490)
|
(1 227)
|
(164)
|
589
|
443
|
(203)
|
(699)
|
(683)
|
(372)
|
(615)
|
(26)
|
207
|
(369)
|
(614)
|
49
|
391
|
(70)
|
(425)
|
(479)
|
(218)
|
379
|
720
|
23
|
0
|
(922)
|
(1 110)
|
99
|
983
|
627
|
|
Cash from Operating Activities |
311
N/A
|
(380)
N/A
|
(328)
+14%
|
(565)
-72%
|
(1 134)
-101%
|
306
N/A
|
1 017
+233%
|
773
-24%
|
179
-77%
|
(224)
N/A
|
(425)
-90%
|
(284)
+33%
|
(234)
+18%
|
481
N/A
|
568
+18%
|
(22)
N/A
|
(213)
-870%
|
444
N/A
|
745
+68%
|
222
-70%
|
(68)
N/A
|
(91)
-33%
|
65
N/A
|
590
+806%
|
925
+57%
|
356
-62%
|
459
+29%
|
(502)
N/A
|
(491)
+2%
|
608
N/A
|
1 450
+139%
|
1 188
-18%
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||||||
Capital Expenditures |
(43)
|
54
|
50
|
53
|
51
|
(3)
|
(4)
|
(9)
|
(11)
|
(11)
|
(8)
|
(89)
|
(117)
|
(315)
|
(567)
|
(705)
|
(425)
|
(18)
|
(86)
|
(117)
|
(144)
|
(145)
|
(56)
|
(64)
|
(162)
|
(182)
|
0
|
(113)
|
(209)
|
(144)
|
(59)
|
(63)
|
|
Other Items |
220
|
24
|
(6)
|
296
|
289
|
205
|
666
|
547
|
(46)
|
(36)
|
379
|
372
|
1
|
117
|
108
|
(36)
|
(49)
|
185
|
309
|
469
|
263
|
(207)
|
(212)
|
(83)
|
(40)
|
(20)
|
0
|
244
|
230
|
(8)
|
16
|
(143)
|
|
Cash from Investing Activities |
176
N/A
|
77
-56%
|
44
-43%
|
349
+687%
|
340
-3%
|
201
-41%
|
662
+229%
|
538
-19%
|
(57)
N/A
|
(47)
+18%
|
371
N/A
|
283
-24%
|
(116)
N/A
|
(198)
-70%
|
(459)
-133%
|
(741)
-61%
|
(474)
+36%
|
167
N/A
|
223
+33%
|
352
+58%
|
119
-66%
|
(352)
N/A
|
(268)
+24%
|
(147)
+45%
|
(203)
-38%
|
(202)
+1%
|
0
N/A
|
131
N/A
|
20
-85%
|
(152)
N/A
|
(44)
+71%
|
(207)
-374%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(4)
|
(4)
|
(1)
|
(1)
|
(1)
|
49
|
49
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
95
|
95
|
(1)
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(12)
|
(16)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(26)
|
(50)
|
(58)
|
(108)
|
(133)
|
(95)
|
(98)
|
(96)
|
(89)
|
(87)
|
(83)
|
0
|
(31)
|
22
|
32
|
(43)
|
(23)
|
|
Cash Paid for Dividends |
(0)
|
0
|
0
|
0
|
1
|
(108)
|
(108)
|
(109)
|
(108)
|
(108)
|
(108)
|
(109)
|
(108)
|
(109)
|
(110)
|
(129)
|
(129)
|
(110)
|
(110)
|
(110)
|
(110)
|
(110)
|
(112)
|
(114)
|
(113)
|
(113)
|
0
|
(113)
|
(169)
|
(113)
|
(120)
|
(123)
|
|
Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
|
Cash from Financing Activities |
1
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(108)
N/A
|
(109)
-1%
|
(117)
-7%
|
(124)
-6%
|
(124)
0%
|
(126)
-1%
|
(126)
0%
|
(76)
+40%
|
(77)
-1%
|
(128)
-67%
|
(156)
-22%
|
(180)
-16%
|
(168)
+7%
|
(219)
-30%
|
(244)
-11%
|
(205)
+16%
|
(112)
+45%
|
(113)
-1%
|
(203)
-81%
|
(200)
+2%
|
(196)
+2%
|
0
N/A
|
(144)
N/A
|
(148)
-3%
|
(82)
+44%
|
(164)
-99%
|
(147)
+10%
|
|
Change in Cash | |||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
1
|
0
|
(0)
|
8
|
19
|
17
|
(2)
|
20
|
31
|
(14)
|
(59)
|
(18)
|
21
|
8
|
2
|
(8)
|
6
|
13
|
(3)
|
(12)
|
9
|
0
|
11
|
49
|
31
|
26
|
30
|
|
Net Change in Cash |
488
N/A
|
(303)
N/A
|
(283)
+6%
|
(217)
+24%
|
(794)
-267%
|
400
N/A
|
1 570
+293%
|
1 194
-24%
|
5
-100%
|
(376)
N/A
|
(163)
+57%
|
(129)
+21%
|
(407)
-216%
|
238
N/A
|
(33)
N/A
|
(978)
-2 842%
|
(886)
+9%
|
464
N/A
|
756
+63%
|
332
-56%
|
(162)
N/A
|
(550)
-239%
|
(302)
+45%
|
237
N/A
|
511
+115%
|
(33)
N/A
|
0
N/A
|
(504)
N/A
|
(571)
-13%
|
404
N/A
|
1 269
+214%
|
864
-32%
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||||
Free Cash Flow |
267
N/A
|
(326)
N/A
|
(278)
+15%
|
(512)
-84%
|
(1 083)
-111%
|
302
N/A
|
1 013
+235%
|
765
-24%
|
167
-78%
|
(234)
N/A
|
(433)
-85%
|
(372)
+14%
|
(351)
+6%
|
166
N/A
|
1
-100%
|
(727)
N/A
|
(638)
+12%
|
426
N/A
|
659
+55%
|
105
-84%
|
(212)
N/A
|
(236)
-11%
|
9
N/A
|
526
+5 751%
|
763
+45%
|
174
-77%
|
459
+164%
|
(615)
N/A
|
(701)
-14%
|
464
N/A
|
1 391
+200%
|
1 125
-19%
|