Broadcasting System of Niigata Inc
TSE:9408
Cash Flow Statement
Cash Flow Statement
Broadcasting System of Niigata Inc
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 |
(269)
|
(127)
|
(434)
|
103
|
47
|
188
|
776
|
256
|
408
|
678
|
615
|
948
|
1 150
|
1 085
|
934
|
1 094
|
1 123
|
1 135
|
1 159
|
1 031
|
918
|
1 045
|
1 069
|
1 571
|
1 335
|
705
|
1 327
|
1 645
|
1 643
|
1 633
|
1 904
|
1 875
|
|
Depreciation & Amortization |
84
|
34
|
105
|
27
|
246
|
57
|
296
|
937
|
981
|
961
|
969
|
1 013
|
1 013
|
1 058
|
1 118
|
1 146
|
1 231
|
1 187
|
1 073
|
1 048
|
1 047
|
1 077
|
1 111
|
1 065
|
1 012
|
989
|
901
|
849
|
865
|
878
|
879
|
886
|
|
Other Non-Cash Items |
178
|
(117)
|
(47)
|
(790)
|
(890)
|
(688)
|
(1 228)
|
(982)
|
(223)
|
30
|
(25)
|
(9)
|
(169)
|
(154)
|
33
|
(56)
|
(2)
|
126
|
15
|
(279)
|
(359)
|
(71)
|
(40)
|
(75)
|
244
|
127
|
(207)
|
(41)
|
(297)
|
(329)
|
(50)
|
(53)
|
|
Cash Taxes Paid |
(81)
|
(126)
|
(152)
|
(74)
|
(74)
|
(68)
|
(21)
|
77
|
55
|
63
|
61
|
180
|
208
|
158
|
186
|
158
|
138
|
251
|
307
|
202
|
254
|
267
|
200
|
272
|
291
|
370
|
404
|
211
|
148
|
406
|
523
|
547
|
|
Cash Interest Paid |
(1)
|
(3)
|
(5)
|
6
|
15
|
6
|
19
|
37
|
35
|
35
|
38
|
38
|
36
|
33
|
31
|
27
|
25
|
23
|
21
|
19
|
19
|
20
|
19
|
19
|
17
|
14
|
12
|
11
|
11
|
11
|
11
|
11
|
|
Change in Working Capital |
47
|
165
|
644
|
(63)
|
(571)
|
(929)
|
(1 320)
|
20
|
13
|
352
|
(85)
|
(459)
|
(632)
|
(293)
|
(117)
|
(665)
|
(247)
|
(403)
|
(431)
|
71
|
397
|
224
|
(291)
|
(1 486)
|
(275)
|
(174)
|
(774)
|
2
|
355
|
(713)
|
(799)
|
(313)
|
|
Cash from Operating Activities |
40
N/A
|
(44)
N/A
|
268
N/A
|
(723)
N/A
|
(1 168)
-62%
|
(1 371)
-17%
|
(1 476)
-8%
|
231
N/A
|
1 179
+411%
|
2 020
+71%
|
1 473
-27%
|
1 492
+1%
|
1 363
-9%
|
1 696
+24%
|
1 968
+16%
|
1 519
-23%
|
2 105
+39%
|
2 045
-3%
|
1 816
-11%
|
1 871
+3%
|
2 002
+7%
|
2 275
+14%
|
1 849
-19%
|
1 075
-42%
|
2 317
+115%
|
1 648
-29%
|
1 248
-24%
|
2 454
+97%
|
2 566
+5%
|
1 468
-43%
|
1 934
+32%
|
2 395
+24%
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||||||
Capital Expenditures |
56
|
(496)
|
(475)
|
555
|
465
|
535
|
532
|
(886)
|
(951)
|
(613)
|
(602)
|
(849)
|
(617)
|
(408)
|
(801)
|
(560)
|
(328)
|
(502)
|
(634)
|
(724)
|
(257)
|
(122)
|
(452)
|
(720)
|
(641)
|
(330)
|
(850)
|
(895)
|
(510)
|
(885)
|
(1 271)
|
(1 067)
|
|
Other Items |
(303)
|
165
|
192
|
(336)
|
(443)
|
(353)
|
(94)
|
346
|
(56)
|
(33)
|
2
|
(4)
|
(55)
|
(38)
|
(3)
|
37
|
157
|
169
|
35
|
65
|
130
|
(52)
|
(127)
|
34
|
(173)
|
(69)
|
272
|
80
|
141
|
83
|
(63)
|
11
|
|
Cash from Investing Activities |
(247)
N/A
|
(331)
-34%
|
(282)
+15%
|
219
N/A
|
23
-90%
|
182
+702%
|
438
+140%
|
(541)
N/A
|
(1 007)
-86%
|
(646)
+36%
|
(600)
+7%
|
(852)
-42%
|
(672)
+21%
|
(446)
+34%
|
(803)
-80%
|
(523)
+35%
|
(171)
+67%
|
(333)
-94%
|
(598)
-80%
|
(659)
-10%
|
(127)
+81%
|
(174)
-37%
|
(579)
-232%
|
(686)
-18%
|
(814)
-19%
|
(399)
+51%
|
(579)
-45%
|
(815)
-41%
|
(369)
+55%
|
(802)
-117%
|
(1 334)
-66%
|
(1 056)
+21%
|
|
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)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
Net Issuance of Debt |
170
|
(17)
|
(28)
|
864
|
847
|
892
|
515
|
(82)
|
(115)
|
(319)
|
(354)
|
(541)
|
(557)
|
(660)
|
(1 068)
|
(946)
|
(862)
|
(945)
|
(828)
|
(834)
|
(865)
|
(903)
|
(887)
|
(565)
|
(784)
|
(932)
|
(591)
|
(500)
|
(397)
|
(239)
|
(269)
|
(406)
|
|
Cash Paid for Dividends |
(2)
|
7
|
(11)
|
19
|
(2)
|
(1)
|
(2)
|
(45)
|
(53)
|
(60)
|
(60)
|
(60)
|
(51)
|
(45)
|
(46)
|
(45)
|
(45)
|
(46)
|
(53)
|
(60)
|
(60)
|
(60)
|
(52)
|
(45)
|
(45)
|
(45)
|
(45)
|
(45)
|
(53)
|
(60)
|
(60)
|
(60)
|
|
Other |
(27)
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
(8)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(14)
|
(13)
|
(10)
|
(10)
|
(10)
|
(10)
|
(11)
|
(10)
|
(8)
|
(9)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
|
Cash from Financing Activities |
141
N/A
|
(10)
N/A
|
(38)
-295%
|
883
N/A
|
845
-4%
|
891
+5%
|
513
-42%
|
(135)
N/A
|
(176)
-30%
|
(389)
-121%
|
(424)
-9%
|
(611)
-44%
|
(618)
-1%
|
(715)
-16%
|
(1 124)
-57%
|
(1 001)
+11%
|
(917)
+8%
|
(1 003)
-9%
|
(894)
+11%
|
(904)
-1%
|
(935)
-3%
|
(973)
-4%
|
(950)
+2%
|
(621)
+35%
|
(839)
-35%
|
(986)
-18%
|
(645)
+35%
|
(558)
+14%
|
(463)
+17%
|
(311)
+33%
|
(342)
-10%
|
(479)
-40%
|
|
Change in Cash | |||||||||||||||||||||||||||||||||
Net Change in Cash |
(66)
N/A
|
(385)
-484%
|
(53)
+86%
|
379
N/A
|
(301)
N/A
|
(298)
+1%
|
(526)
-77%
|
(445)
+15%
|
(4)
+99%
|
986
N/A
|
449
-54%
|
29
-94%
|
74
+156%
|
535
+627%
|
41
-92%
|
(5)
N/A
|
1 016
N/A
|
709
-30%
|
323
-54%
|
308
-5%
|
940
+205%
|
1 127
+20%
|
321
-72%
|
(232)
N/A
|
664
N/A
|
263
-60%
|
25
-91%
|
1 082
+4 272%
|
1 735
+60%
|
355
-80%
|
257
-28%
|
860
+234%
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||||
Free Cash Flow |
96
N/A
|
(540)
N/A
|
(207)
+62%
|
(168)
+19%
|
(703)
-318%
|
(836)
-19%
|
(945)
-13%
|
(656)
+31%
|
228
N/A
|
1 407
+518%
|
871
-38%
|
643
-26%
|
747
+16%
|
1 288
+72%
|
1 168
-9%
|
959
-18%
|
1 777
+85%
|
1 543
-13%
|
1 182
-23%
|
1 147
-3%
|
1 745
+52%
|
2 153
+23%
|
1 397
-35%
|
355
-75%
|
1 676
+371%
|
1 318
-21%
|
398
-70%
|
1 560
+292%
|
2 056
+32%
|
584
-72%
|
662
+13%
|
1 328
+100%
|