NTT UD REIT Investment Corp
TSE:8956
Cash Flow Statement
Cash Flow Statement
NTT UD REIT Investment Corp
Oct-2006 | Apr-2007 | Oct-2007 | Apr-2008 | Oct-2008 | Apr-2009 | Oct-2009 | Apr-2010 | Oct-2010 | Apr-2011 | Oct-2011 | Apr-2012 | Oct-2012 | Apr-2013 | Oct-2013 | Apr-2014 | Oct-2014 | Apr-2015 | Oct-2015 | Apr-2016 | Oct-2016 | Apr-2017 | Oct-2017 | Apr-2018 | Oct-2018 | Apr-2019 | Oct-2019 | Apr-2020 | Oct-2020 | Apr-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Oct-2022 | Apr-2023 | Oct-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||||||||||||||||||||
Net Income |
2 983
|
3 187
|
3 463
|
5 551
|
5 953
|
4 353
|
4 096
|
3 783
|
3 608
|
3 298
|
2 832
|
3 490
|
4 164
|
3 990
|
3 929
|
4 140
|
4 558
|
5 170
|
5 951
|
6 365
|
6 580
|
6 658
|
6 663
|
7 023
|
7 233
|
7 835
|
7 961
|
7 463
|
7 636
|
9 153
|
9 774
|
12 615
|
10 156
|
9 592
|
8 917
|
10 051
|
|
Depreciation & Amortization |
1 349
|
1 348
|
1 378
|
1 544
|
1 740
|
1 824
|
1 814
|
1 807
|
1 821
|
1 893
|
1 964
|
2 108
|
2 235
|
2 242
|
2 271
|
2 340
|
2 350
|
2 379
|
2 498
|
2 573
|
2 620
|
2 678
|
2 756
|
2 803
|
2 799
|
2 793
|
2 817
|
2 854
|
2 890
|
2 972
|
3 044
|
3 844
|
3 120
|
3 184
|
3 155
|
3 140
|
|
Other Non-Cash Items |
568
|
614
|
745
|
2 213
|
2 327
|
1 096
|
1 171
|
1 211
|
1 247
|
1 381
|
1 478
|
3 780
|
3 826
|
1 540
|
1 459
|
1 414
|
9 581
|
11 917
|
9 387
|
6 852
|
1 009
|
7 521
|
7 502
|
5 996
|
5 947
|
8 566
|
8 535
|
792
|
2 365
|
6 007
|
6 058
|
12 774
|
18 011
|
16 414
|
4 628
|
8 403
|
|
Cash Taxes Paid |
2
|
2
|
4
|
4
|
3
|
2
|
1
|
2
|
3
|
17
|
53
|
47
|
9
|
5
|
6
|
14
|
21
|
3
|
(3)
|
14
|
25
|
9
|
1
|
13
|
10
|
15
|
10
|
2
|
(2)
|
3
|
7
|
7
|
1
|
4
|
(1)
|
0
|
|
Cash Interest Paid |
479
|
536
|
686
|
793
|
982
|
1 148
|
1 241
|
1 234
|
1 301
|
1 370
|
1 385
|
1 637
|
1 653
|
1 541
|
1 408
|
1 286
|
1 239
|
1 217
|
1 269
|
1 196
|
1 061
|
1 021
|
1 051
|
1 013
|
939
|
851
|
798
|
750
|
676
|
798
|
898
|
1 099
|
845
|
893
|
965
|
904
|
|
Change in Working Capital |
(495)
|
(537)
|
(695)
|
(587)
|
(486)
|
(857)
|
(1 261)
|
(1 443)
|
(1 439)
|
(1 443)
|
(1 449)
|
(1 717)
|
(1 415)
|
(1 295)
|
(1 421)
|
(930)
|
(646)
|
(1 583)
|
(1 173)
|
(609)
|
(1 062)
|
(1 189)
|
(1 237)
|
63
|
(458)
|
(1 269)
|
(625)
|
(726)
|
(624)
|
(1 319)
|
980
|
909
|
(609)
|
(3 125)
|
(665)
|
(812)
|
|
Cash from Operating Activities |
4 406
N/A
|
4 612
+5%
|
4 891
+6%
|
8 721
+78%
|
9 534
+9%
|
6 418
-33%
|
5 820
-9%
|
5 356
-8%
|
5 237
-2%
|
5 130
-2%
|
4 825
-6%
|
7 660
+59%
|
8 810
+15%
|
6 478
-26%
|
6 238
-4%
|
6 964
+12%
|
15 843
+127%
|
17 884
+13%
|
16 663
-7%
|
15 180
-9%
|
9 147
-40%
|
15 667
+71%
|
15 684
+0%
|
15 887
+1%
|
15 522
-2%
|
17 924
+15%
|
18 688
+4%
|
10 383
-44%
|
12 267
+18%
|
16 812
+37%
|
19 855
+18%
|
30 141
+52%
|
30 677
+2%
|
26 065
-15%
|
16 034
-38%
|
20 783
+30%
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(7 300)
|
(7 395)
|
(13 228)
|
(30 765)
|
(32 066)
|
(12 744)
|
(341)
|
(293)
|
(7 137)
|
(12 798)
|
(5 906)
|
(33 847)
|
(33 947)
|
(476)
|
(3 361)
|
(22 983)
|
(20 055)
|
(22 545)
|
(26 254)
|
(7 162)
|
(3 671)
|
(5 549)
|
(20 897)
|
(18 969)
|
(3 928)
|
(7 386)
|
(7 507)
|
(2 046)
|
(6 976)
|
(26 022)
|
(20 913)
|
(35 743)
|
(30 311)
|
(30 262)
|
(8 238)
|
(8 568)
|
|
Other Items |
56
|
128
|
590
|
680
|
245
|
127
|
(136)
|
(462)
|
(276)
|
(15 198)
|
(15 178)
|
1 550
|
1 389
|
(249)
|
200
|
(5 373)
|
(6 174)
|
931
|
1 645
|
557
|
348
|
(467)
|
81
|
581
|
157
|
193
|
140
|
149
|
348
|
1 071
|
432
|
1 072
|
939
|
1 271
|
(465)
|
(587)
|
|
Cash from Investing Activities |
(7 244)
N/A
|
(7 267)
0%
|
(12 637)
-74%
|
(30 084)
-138%
|
(31 821)
-6%
|
(12 617)
+60%
|
(477)
+96%
|
(755)
-58%
|
(7 413)
-882%
|
(27 996)
-278%
|
(21 084)
+25%
|
(32 297)
-53%
|
(32 558)
-1%
|
(725)
+98%
|
(3 161)
-336%
|
(28 356)
-797%
|
(26 229)
+8%
|
(21 614)
+18%
|
(24 610)
-14%
|
(6 606)
+73%
|
(3 323)
+50%
|
(6 016)
-81%
|
(20 816)
-246%
|
(18 387)
+12%
|
(3 771)
+79%
|
(7 192)
-91%
|
(7 367)
-2%
|
(1 897)
+74%
|
(6 627)
-249%
|
(24 951)
-276%
|
(20 480)
+18%
|
(34 671)
-69%
|
(29 372)
+15%
|
(28 992)
+1%
|
(8 704)
+70%
|
(9 155)
-5%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
17 510
|
17 510
|
0
|
0
|
0
|
3 013
|
3 013
|
0
|
13 687
|
13 687
|
0
|
0
|
8 361
|
8 361
|
26 345
|
26 345
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6 144
|
12 288
|
12 288
|
0
|
0
|
|
Net Issuance of Debt |
6 500
|
6 800
|
11 500
|
10 200
|
13 100
|
10 600
|
(2 038)
|
287
|
2 960
|
22 560
|
19 340
|
14 940
|
14 450
|
(1 550)
|
1 911
|
18 582
|
6 509
|
(16 887)
|
(10 200)
|
(1 000)
|
1 000
|
(3 500)
|
12 500
|
10 000
|
(5 379)
|
(2 729)
|
(2 405)
|
(705)
|
2 550
|
16 874
|
13 671
|
14 296
|
1 247
|
(550)
|
(2 900)
|
(3 800)
|
|
Cash Paid for Dividends |
(2 930)
|
(2 979)
|
(3 182)
|
(3 458)
|
(5 540)
|
(5 945)
|
(4 352)
|
(4 092)
|
(3 779)
|
(3 605)
|
(3 294)
|
(2 828)
|
(3 385)
|
(4 057)
|
(3 983)
|
(3 968)
|
(4 179)
|
(4 422)
|
(5 034)
|
(5 871)
|
(6 285)
|
(6 573)
|
(6 654)
|
(6 660)
|
(6 877)
|
(7 087)
|
(7 468)
|
(7 592)
|
(7 454)
|
(7 626)
|
(9 149)
|
(11 210)
|
(9 425)
|
(9 802)
|
(9 582)
|
(8 409)
|
|
Other |
(1)
|
0
|
0
|
(29)
|
(29)
|
0
|
0
|
0
|
(47)
|
(47)
|
0
|
(24)
|
(24)
|
0
|
0
|
(20)
|
(20)
|
(22)
|
(22)
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(14)
|
(27)
|
(27)
|
0
|
0
|
|
Cash from Financing Activities |
3 569
N/A
|
3 821
+7%
|
8 318
+118%
|
24 223
+191%
|
25 041
+3%
|
4 655
-81%
|
(6 389)
N/A
|
(3 804)
+40%
|
2 146
N/A
|
21 920
+921%
|
16 046
-27%
|
25 775
+61%
|
24 728
-4%
|
(5 607)
N/A
|
(2 071)
+63%
|
22 956
N/A
|
10 671
-54%
|
5 014
-53%
|
11 089
+121%
|
(6 871)
N/A
|
(5 285)
+23%
|
(10 073)
-91%
|
5 846
N/A
|
3 340
-43%
|
(12 256)
N/A
|
(9 815)
+20%
|
(9 873)
-1%
|
(8 297)
+16%
|
(4 904)
+41%
|
9 248
N/A
|
4 521
-51%
|
9 215
+104%
|
4 083
-56%
|
1 910
-53%
|
(12 482)
N/A
|
(12 209)
+2%
|
|
Change in Cash | |||||||||||||||||||||||||||||||||||||
Net Change in Cash |
731
N/A
|
1 166
+60%
|
572
-51%
|
2 860
+400%
|
2 754
-4%
|
(1 544)
N/A
|
(1 046)
+32%
|
797
N/A
|
(30)
N/A
|
(946)
-3 053%
|
(213)
+77%
|
1 138
N/A
|
980
-14%
|
146
-85%
|
1 006
+589%
|
1 564
+55%
|
285
-82%
|
1 284
+351%
|
3 142
+145%
|
1 703
-46%
|
540
-68%
|
(422)
N/A
|
714
N/A
|
839
+18%
|
(505)
N/A
|
917
N/A
|
1 448
+58%
|
189
-87%
|
736
+289%
|
1 109
+51%
|
3 896
+251%
|
4 685
+20%
|
5 388
+15%
|
(1 017)
N/A
|
(5 151)
-407%
|
(581)
+89%
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(2 894)
N/A
|
(2 783)
+4%
|
(8 337)
-200%
|
(22 044)
-164%
|
(22 532)
-2%
|
(6 326)
+72%
|
5 479
N/A
|
5 063
-8%
|
(1 900)
N/A
|
(7 668)
-304%
|
(1 081)
+86%
|
(26 187)
-2 322%
|
(25 137)
+4%
|
6 002
N/A
|
2 877
-52%
|
(16 019)
N/A
|
(4 212)
+74%
|
(4 661)
-11%
|
(9 591)
-106%
|
8 018
N/A
|
5 476
-32%
|
10 118
+85%
|
(5 213)
N/A
|
(3 082)
+41%
|
11 594
N/A
|
10 539
-9%
|
11 181
+6%
|
8 338
-25%
|
5 291
-37%
|
(9 210)
N/A
|
(1 057)
+89%
|
(5 602)
-430%
|
366
N/A
|
(4 197)
N/A
|
7 796
N/A
|
12 215
+57%
|