Bank of Kyoto Ltd
TSE:8369
Cash Flow Statement
Cash Flow Statement
Bank of Kyoto Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||||||||||||||||||
Net Income |
708
|
2 547
|
2 642
|
(1 442)
|
(2 879)
|
(1 281)
|
154
|
8 439
|
7 042
|
10 212
|
31 326
|
27 851
|
25 073
|
30 704
|
33 326
|
28 084
|
29 442
|
35 965
|
37 469
|
33 958
|
28 949
|
27 701
|
28 799
|
28 323
|
28 306
|
44 940
|
46 070
|
28 686
|
25 954
|
23 043
|
26 815
|
28 440
|
31 570
|
37 776
|
|
Depreciation & Amortization |
149
|
389
|
61
|
(2 721)
|
(1 059)
|
(199)
|
30
|
1 241
|
25
|
1 372
|
5 122
|
5 122
|
4 860
|
4 572
|
4 665
|
5 220
|
5 654
|
5 634
|
5 376
|
5 093
|
4 900
|
4 701
|
4 605
|
4 510
|
4 392
|
4 204
|
3 932
|
3 695
|
3 565
|
3 393
|
3 298
|
3 267
|
3 290
|
3 216
|
|
Other Non-Cash Items |
(14 967)
|
10 806
|
(9 664)
|
8 652
|
22 829
|
(7 367)
|
8 932
|
(3 805)
|
9 891
|
(14 262)
|
(63 869)
|
(69 853)
|
(73 528)
|
(90 738)
|
(104 015)
|
(110 608)
|
(111 934)
|
(85 893)
|
(81 658)
|
(65 398)
|
(43 009)
|
(67 171)
|
(93 987)
|
(68 767)
|
(69 661)
|
(70 268)
|
(55 743)
|
(64 211)
|
(68 893)
|
(77 971)
|
(85 542)
|
(88 484)
|
(98 454)
|
(84 835)
|
|
Cash Taxes Paid |
3 012
|
(271)
|
603
|
458
|
(3 800)
|
(3 983)
|
3 891
|
3 912
|
9 207
|
9 460
|
10 863
|
10 242
|
5 914
|
3 537
|
11 052
|
13 360
|
8 730
|
7 820
|
9 858
|
10 406
|
8 997
|
9 054
|
8 287
|
7 586
|
6 515
|
5 063
|
13 978
|
16 306
|
7 392
|
5 917
|
8 807
|
9 292
|
9 843
|
10 121
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 681
|
5 654
|
6 088
|
8 457
|
9 737
|
9 588
|
7 857
|
5 235
|
4 292
|
2 899
|
2 907
|
6 661
|
|
Change in Working Capital |
166 483
|
228 884
|
(182 163)
|
(438 515)
|
(207 693)
|
(66 806)
|
227 052
|
444 849
|
370 349
|
417 181
|
137 056
|
211 092
|
149 502
|
166 525
|
179 418
|
182 082
|
223 191
|
178 646
|
71 672
|
(207 547)
|
(198 738)
|
235 496
|
98 089
|
82 929
|
108 442
|
45 840
|
(6 111)
|
147 209
|
535 313
|
1 489 063
|
1 598 645
|
96 572
|
(2 015 150)
|
(1 370 287)
|
|
Cash from Operating Activities |
152 373
N/A
|
242 626
+59%
|
(189 124)
N/A
|
(434 026)
-129%
|
(188 802)
+56%
|
(75 653)
+60%
|
236 168
N/A
|
450 724
+91%
|
387 307
-14%
|
414 503
+7%
|
109 635
-74%
|
174 212
+59%
|
105 907
-39%
|
111 063
+5%
|
113 394
+2%
|
104 778
-8%
|
146 353
+40%
|
134 352
-8%
|
32 859
-76%
|
(233 894)
N/A
|
(207 898)
+11%
|
200 727
N/A
|
37 506
-81%
|
46 995
+25%
|
71 479
+52%
|
24 716
-65%
|
(11 852)
N/A
|
115 379
N/A
|
495 939
+330%
|
1 437 528
+190%
|
1 543 216
+7%
|
39 795
-97%
|
(2 078 744)
N/A
|
(1 414 130)
+32%
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||||||||
Capital Expenditures |
(28)
|
1 293
|
(848)
|
(2 641)
|
806
|
2 825
|
(799)
|
(2 286)
|
(2 265)
|
(4 486)
|
(8 639)
|
(7 956)
|
(6 963)
|
(6 839)
|
(11 786)
|
(13 226)
|
(7 250)
|
(3 201)
|
(3 502)
|
(3 951)
|
(4 944)
|
(3 981)
|
(3 039)
|
(3 415)
|
(3 591)
|
(3 774)
|
(3 050)
|
(2 959)
|
(3 513)
|
(3 333)
|
(3 553)
|
(4 941)
|
(4 459)
|
(2 705)
|
|
Other Items |
(164 920)
|
(213 616)
|
175 688
|
438 345
|
(70 966)
|
(314 918)
|
(59 994)
|
(80 131)
|
10 004
|
(14 252)
|
(124 620)
|
(179 265)
|
(146 106)
|
(103 778)
|
(119 012)
|
(62 773)
|
119 943
|
244 755
|
312 460
|
250 075
|
85 613
|
41 982
|
125 501
|
1 250
|
(90 788)
|
53 273
|
125 341
|
43 132
|
93 629
|
85 509
|
(31 130)
|
71 681
|
(6 895)
|
(62 357)
|
|
Cash from Investing Activities |
(164 948)
N/A
|
(212 323)
-29%
|
174 840
N/A
|
435 704
+149%
|
(70 160)
N/A
|
(312 093)
-345%
|
(60 793)
+81%
|
(82 417)
-36%
|
7 739
N/A
|
(18 738)
N/A
|
(133 259)
-611%
|
(187 221)
-40%
|
(153 069)
+18%
|
(110 617)
+28%
|
(130 798)
-18%
|
(75 999)
+42%
|
112 693
N/A
|
241 554
+114%
|
308 958
+28%
|
246 124
-20%
|
80 669
-67%
|
38 001
-53%
|
122 462
+222%
|
(2 165)
N/A
|
(94 379)
-4 259%
|
49 499
N/A
|
122 291
+147%
|
40 173
-67%
|
90 116
+124%
|
82 176
-9%
|
(34 683)
N/A
|
66 740
N/A
|
(11 354)
N/A
|
(65 062)
-473%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4 499)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2 505)
|
0
|
(5 003)
|
|
Net Issuance of Debt |
6 500
|
(20 438)
|
0
|
0
|
(10 000)
|
(7 084)
|
10 000
|
10 000
|
7 084
|
23 084
|
(5 500)
|
(21 500)
|
0
|
0
|
0
|
(29 953)
|
(44 953)
|
(18 000)
|
0
|
0
|
(3 000)
|
(3 000)
|
(13 000)
|
(13 000)
|
(16 000)
|
(16 000)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash Paid for Dividends |
(178)
|
(391)
|
(45)
|
(60)
|
(20)
|
(100)
|
(67)
|
(67)
|
(67)
|
(67)
|
(3 778)
|
(4 156)
|
(4 156)
|
(3 778)
|
(3 778)
|
(3 778)
|
(4 156)
|
(4 534)
|
(4 534)
|
(4 535)
|
(4 535)
|
(4 536)
|
(4 537)
|
(4 537)
|
(4 534)
|
(4 530)
|
(7 550)
|
(7 552)
|
(4 533)
|
(4 534)
|
(4 536)
|
(4 915)
|
(7 533)
|
(9 398)
|
|
Other |
2
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(5)
|
(5)
|
(6)
|
(4)
|
(3)
|
(2)
|
(3)
|
(5)
|
(4)
|
(4)
|
(3)
|
(2)
|
621
|
621
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(4)
|
(4)
|
(3)
|
|
Cash from Financing Activities |
6 324
N/A
|
(20 829)
N/A
|
(45)
+100%
|
(3 060)
-6 700%
|
(10 022)
-228%
|
(7 184)
+28%
|
9 933
N/A
|
9 933
N/A
|
7 017
-29%
|
23 017
+228%
|
(9 283)
N/A
|
(25 661)
-176%
|
(4 161)
+84%
|
(3 784)
+9%
|
(3 782)
+0%
|
(33 734)
-792%
|
(49 111)
-46%
|
(22 537)
+54%
|
(7 539)
+67%
|
(4 539)
+40%
|
(7 539)
-66%
|
(7 539)
N/A
|
(17 539)
-133%
|
(21 415)
-22%
|
(24 412)
-14%
|
(20 533)
+16%
|
(7 553)
+63%
|
(7 555)
0%
|
(4 537)
+40%
|
(4 538)
0%
|
(4 539)
0%
|
(7 424)
-64%
|
(10 042)
-35%
|
(14 404)
-43%
|
|
Change in Cash | |||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
4
|
(5)
|
7
|
(15)
|
(9)
|
11
|
(8)
|
(13)
|
(10)
|
(9)
|
(12)
|
(2)
|
1
|
17
|
35
|
9
|
7
|
20
|
11
|
(9)
|
(25)
|
(1)
|
17
|
(5)
|
(2)
|
1
|
(5)
|
(1)
|
0
|
0
|
0
|
1
|
2
|
0
|
|
Net Change in Cash |
(6 247)
N/A
|
9 469
N/A
|
(14 322)
N/A
|
(1 397)
+90%
|
(268 993)
-19 155%
|
(394 919)
-47%
|
185 300
N/A
|
378 227
+104%
|
402 053
+6%
|
418 773
+4%
|
(32 919)
N/A
|
(38 672)
-17%
|
(51 322)
-33%
|
(3 321)
+94%
|
(21 151)
-537%
|
(4 946)
+77%
|
209 942
N/A
|
353 389
+68%
|
334 289
-5%
|
7 682
-98%
|
(134 793)
N/A
|
231 188
N/A
|
142 446
-38%
|
23 410
-84%
|
(47 314)
N/A
|
53 683
N/A
|
102 881
+92%
|
147 996
+44%
|
581 518
+293%
|
1 515 166
+161%
|
1 503 994
-1%
|
99 112
-93%
|
(2 100 138)
N/A
|
(1 493 596)
+29%
|