Oita Bank Ltd
TSE:8392
Cash Flow Statement
Cash Flow Statement
Oita Bank Ltd
Mar-2006 | 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 |
13 500
|
(4 363)
|
(13 266)
|
9 523
|
21 285
|
(1 669)
|
1 539
|
1 728
|
4 777
|
12 183
|
11 741
|
11 918
|
10 919
|
15 600
|
14 304
|
13 101
|
16 066
|
14 616
|
14 294
|
12 646
|
9 928
|
11 977
|
9 212
|
6 107
|
7 190
|
5 032
|
8 541
|
7 551
|
6 323
|
8 528
|
6 962
|
6 597
|
7 419
|
7 511
|
|
Depreciation & Amortization |
10 101
|
2 385
|
2 759
|
(1 473)
|
(58)
|
(64)
|
732
|
(245)
|
606
|
3 334
|
3 419
|
3 349
|
3 212
|
3 636
|
4 087
|
3 847
|
3 692
|
3 886
|
4 031
|
3 938
|
3 774
|
3 558
|
3 404
|
2 842
|
2 197
|
2 032
|
1 935
|
1 892
|
1 878
|
1 803
|
1 662
|
1 571
|
1 536
|
1 596
|
|
Other Non-Cash Items |
(37 854)
|
(10 937)
|
(29 653)
|
152
|
1 060
|
1 020
|
(8 022)
|
(258)
|
(7 723)
|
(35 813)
|
(34 159)
|
(34 931)
|
(35 304)
|
(33 576)
|
(43 524)
|
(43 316)
|
(34 181)
|
(35 155)
|
(35 623)
|
(36 577)
|
(34 640)
|
(33 357)
|
(35 529)
|
(34 924)
|
(34 882)
|
(34 794)
|
(35 494)
|
(35 188)
|
(33 181)
|
(32 399)
|
(33 174)
|
(37 928)
|
(42 025)
|
(40 986)
|
|
Cash Taxes Paid |
4 252
|
352
|
324
|
1 017
|
2 857
|
400
|
424
|
15
|
33
|
4 191
|
4 928
|
1 804
|
550
|
4 285
|
5 969
|
3 177
|
1 998
|
2 203
|
1 923
|
5 013
|
6 612
|
3 172
|
1 929
|
3 505
|
3 838
|
430
|
(233)
|
3 970
|
4 470
|
3 066
|
3 077
|
2 559
|
2 386
|
923
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
844
|
1 580
|
1 393
|
1 352
|
1 253
|
1 037
|
920
|
725
|
509
|
547
|
793
|
1 576
|
3 099
|
|
Change in Working Capital |
83 158
|
18 978
|
51 001
|
1 162
|
(23 228)
|
(2 202)
|
4 140
|
7 991
|
32 944
|
119 216
|
142 900
|
111 759
|
87 475
|
63 864
|
96 139
|
123 900
|
37 748
|
80 220
|
112 522
|
18 417
|
96 777
|
118 913
|
(10 868)
|
44 116
|
92 857
|
67 788
|
137 993
|
360 641
|
366 500
|
421 498
|
494 832
|
(25 561)
|
(62 872)
|
234 487
|
|
Cash from Operating Activities |
68 905
N/A
|
6 063
-91%
|
10 841
+79%
|
9 364
-14%
|
(941)
N/A
|
(2 915)
-210%
|
(1 611)
+45%
|
9 216
N/A
|
30 604
+232%
|
98 920
+223%
|
123 901
+25%
|
92 095
-26%
|
66 302
-28%
|
49 524
-25%
|
71 006
+43%
|
97 532
+37%
|
23 325
-76%
|
63 567
+173%
|
95 224
+50%
|
(1 576)
N/A
|
75 839
N/A
|
101 091
+33%
|
(33 781)
N/A
|
18 141
N/A
|
67 362
+271%
|
40 058
-41%
|
112 975
+182%
|
334 896
+196%
|
341 520
+2%
|
399 430
+17%
|
470 282
+18%
|
(55 321)
N/A
|
(95 942)
-73%
|
202 608
N/A
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||||||||
Capital Expenditures |
(8 175)
|
(2 261)
|
(2 572)
|
1 780
|
650
|
(92)
|
(812)
|
(134)
|
(994)
|
(3 990)
|
(6 138)
|
(6 813)
|
(5 325)
|
(5 366)
|
(3 950)
|
(2 470)
|
(3 758)
|
(3 161)
|
(2 415)
|
(1 870)
|
(1 066)
|
(1 428)
|
(1 788)
|
(1 691)
|
(1 286)
|
(1 346)
|
(1 706)
|
(2 270)
|
(2 063)
|
(1 156)
|
(1 372)
|
(1 876)
|
(2 931)
|
(2 504)
|
|
Other Items |
(61 468)
|
(6 047)
|
(1 857)
|
(6 673)
|
(20 850)
|
169
|
889
|
10 837
|
(12 520)
|
(93 896)
|
(114 333)
|
(81 816)
|
(41 673)
|
(18 098)
|
(16 647)
|
(43 033)
|
(23 395)
|
34 750
|
(9 842)
|
(35 822)
|
(33 856)
|
(1 349)
|
42 670
|
(91 632)
|
(60 966)
|
8 622
|
2 548
|
(99 185)
|
(163 600)
|
(54 711)
|
(32 811)
|
(23 116)
|
(117 150)
|
(47 705)
|
|
Cash from Investing Activities |
(69 643)
N/A
|
(8 308)
+88%
|
(4 429)
+47%
|
(4 893)
-10%
|
(20 200)
-313%
|
77
N/A
|
77
N/A
|
10 703
+13 800%
|
(13 514)
N/A
|
(97 886)
-624%
|
(120 471)
-23%
|
(88 629)
+26%
|
(46 998)
+47%
|
(23 464)
+50%
|
(20 597)
+12%
|
(45 503)
-121%
|
(27 153)
+40%
|
31 589
N/A
|
(12 257)
N/A
|
(37 692)
-208%
|
(34 922)
+7%
|
(2 777)
+92%
|
40 882
N/A
|
(93 323)
N/A
|
(62 252)
+33%
|
7 276
N/A
|
842
-88%
|
(101 455)
N/A
|
(165 663)
-63%
|
(55 867)
+66%
|
(34 183)
+39%
|
(24 992)
+27%
|
(120 081)
-380%
|
(50 209)
+58%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
(71)
|
(6)
|
(27)
|
(1)
|
10 629
|
7
|
6
|
(11 335)
|
(11 314)
|
(636)
|
149
|
(1 036)
|
(1 025)
|
162
|
(1 855)
|
(1 861)
|
(2 868)
|
(2 831)
|
(747)
|
(835)
|
17
|
23
|
16
|
(12)
|
(5)
|
35
|
38
|
19
|
18
|
92
|
91
|
20
|
21
|
40
|
|
Net Issuance of Debt |
0
|
0
|
0
|
0
|
9 999
|
0
|
(1)
|
(10 002)
|
(10 003)
|
(6)
|
(7)
|
(8)
|
(15)
|
(33)
|
(45)
|
(10 045)
|
1 778
|
11 778
|
(44)
|
(43)
|
(43)
|
(47)
|
(44)
|
(25)
|
(12)
|
(12)
|
(10 970)
|
(10 971)
|
(15)
|
(16)
|
(21)
|
(24)
|
(22)
|
(22)
|
|
Cash Paid for Dividends |
(786)
|
(428)
|
(856)
|
1
|
(86)
|
(87)
|
(87)
|
(86)
|
(86)
|
(1 028)
|
(1 028)
|
(1 028)
|
(1 011)
|
(1 161)
|
(1 163)
|
(983)
|
(972)
|
(1 108)
|
(1 163)
|
(1 093)
|
(1 122)
|
(1 100)
|
(1 101)
|
(1 280)
|
(1 315)
|
(1 236)
|
(1 257)
|
(1 258)
|
(1 259)
|
(1 258)
|
(1 259)
|
(1 261)
|
(1 261)
|
(1 414)
|
|
Other |
(9)
|
(7)
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(7)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
0
|
0
|
(2)
|
(1)
|
0
|
(1)
|
(2)
|
|
Cash from Financing Activities |
(866)
N/A
|
(441)
+49%
|
(890)
-102%
|
0
N/A
|
20 542
N/A
|
(80)
N/A
|
(82)
-3%
|
(21 423)
-26 026%
|
(21 403)
+0%
|
(1 677)
+92%
|
(893)
+47%
|
(2 079)
-133%
|
(2 058)
+1%
|
(1 038)
+50%
|
(3 069)
-196%
|
(12 894)
-320%
|
(2 067)
+84%
|
7 834
N/A
|
(1 961)
N/A
|
(1 973)
-1%
|
(1 148)
+42%
|
(1 125)
+2%
|
(1 130)
0%
|
(1 318)
-17%
|
(1 333)
-1%
|
(1 213)
+9%
|
(12 190)
-905%
|
(12 211)
0%
|
(1 256)
+90%
|
(1 184)
+6%
|
(1 190)
-1%
|
(1 264)
-6%
|
(1 263)
+0%
|
(1 398)
-11%
|
|
Change in Cash | |||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
10
|
8
|
(32)
|
(8)
|
26
|
(7)
|
(15)
|
(10)
|
(8)
|
(10)
|
(3)
|
1
|
18
|
31
|
15
|
18
|
24
|
15
|
(40)
|
(52)
|
(27)
|
42
|
0
|
(72)
|
(19)
|
(21)
|
(19)
|
(4)
|
(12)
|
(15)
|
4
|
18
|
(24)
|
17
|
|
Net Change in Cash |
(1 594)
N/A
|
(2 678)
-68%
|
5 490
N/A
|
4 463
-19%
|
(573)
N/A
|
(2 925)
-410%
|
(1 631)
+44%
|
(1 514)
+7%
|
(4 321)
-185%
|
(653)
+85%
|
2 534
N/A
|
1 388
-45%
|
17 264
+1 144%
|
25 053
+45%
|
47 355
+89%
|
39 153
-17%
|
(5 871)
N/A
|
103 005
N/A
|
80 966
-21%
|
(41 293)
N/A
|
39 742
N/A
|
97 231
+145%
|
5 971
-94%
|
(76 572)
N/A
|
3 758
N/A
|
46 100
+1 127%
|
101 608
+120%
|
221 226
+118%
|
174 589
-21%
|
342 364
+96%
|
434 913
+27%
|
(81 559)
N/A
|
(217 310)
-166%
|
151 018
N/A
|