Nippon BS Broadcasting Corp
TSE:9414
Cash Flow Statement
Cash Flow Statement
Nippon BS Broadcasting Corp
Aug-2015 | Feb-2016 | Aug-2016 | Feb-2017 | Aug-2017 | Feb-2018 | Aug-2018 | Feb-2019 | Aug-2019 | Feb-2020 | Aug-2020 | Feb-2021 | Aug-2021 | Feb-2022 | Aug-2022 | Feb-2023 | Aug-2023 | Feb-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||
Net Income |
1 910
|
1 999
|
2 161
|
2 166
|
2 232
|
2 620
|
2 426
|
1 802
|
1 700
|
1 763
|
2 195
|
2 512
|
2 742
|
2 756
|
2 395
|
2 157
|
2 015
|
1 836
|
|
Depreciation & Amortization |
182
|
222
|
259
|
251
|
221
|
223
|
222
|
211
|
217
|
230
|
241
|
354
|
460
|
407
|
352
|
337
|
509
|
649
|
|
Other Non-Cash Items |
4
|
2
|
(25)
|
(22)
|
7
|
2
|
18
|
7
|
16
|
7
|
19
|
25
|
11
|
(20)
|
(43)
|
3
|
(29)
|
(26)
|
|
Cash Taxes Paid |
150
|
547
|
736
|
716
|
824
|
735
|
745
|
777
|
793
|
532
|
409
|
725
|
779
|
910
|
1 045
|
793
|
735
|
631
|
|
Cash Interest Paid |
2
|
1
|
1
|
0
|
1
|
1
|
3
|
6
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
2
|
|
Change in Working Capital |
(308)
|
(588)
|
(783)
|
(795)
|
(918)
|
(688)
|
(616)
|
(694)
|
(682)
|
(382)
|
(203)
|
(774)
|
(1 013)
|
(948)
|
(861)
|
(772)
|
(1 159)
|
(631)
|
|
Cash from Operating Activities |
1 788
N/A
|
1 635
-9%
|
1 612
-1%
|
1 600
-1%
|
1 542
-4%
|
2 157
+40%
|
2 049
-5%
|
1 326
-35%
|
1 250
-6%
|
1 617
+29%
|
2 252
+39%
|
2 117
-6%
|
2 200
+4%
|
2 194
0%
|
1 843
-16%
|
1 725
-6%
|
1 336
-23%
|
1 829
+37%
|
|
Investing Cash Flow | |||||||||||||||||||
Capital Expenditures |
(195)
|
(675)
|
(578)
|
(73)
|
(78)
|
(185)
|
(269)
|
(165)
|
(191)
|
(443)
|
(798)
|
(843)
|
(363)
|
(41)
|
(40)
|
(813)
|
(1 423)
|
(638)
|
|
Other Items |
(13)
|
11
|
11
|
(14)
|
(14)
|
121
|
120
|
(13)
|
(8)
|
(4)
|
(10)
|
144
|
146
|
(11)
|
(11)
|
(12)
|
(13)
|
(7)
|
|
Cash from Investing Activities |
(207)
N/A
|
(664)
-220%
|
(566)
+15%
|
(87)
+85%
|
(92)
-6%
|
(65)
+30%
|
(149)
-131%
|
(178)
-19%
|
(199)
-12%
|
(447)
-125%
|
(808)
-81%
|
(699)
+13%
|
(218)
+69%
|
(51)
+77%
|
(51)
+0%
|
(825)
-1 520%
|
(1 435)
-74%
|
(645)
+55%
|
|
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
|
|
Net Issuance of Debt |
(21)
|
(19)
|
(18)
|
(18)
|
(10)
|
(1)
|
(7)
|
37
|
7
|
(43)
|
(13)
|
11
|
(4)
|
(22)
|
(1)
|
29
|
(402)
|
(432)
|
|
Cash Paid for Dividends |
(222)
|
(267)
|
(267)
|
(302)
|
(303)
|
(321)
|
(320)
|
(338)
|
(338)
|
(356)
|
(356)
|
(356)
|
(356)
|
(356)
|
(356)
|
(356)
|
(356)
|
(463)
|
|
Other |
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
|
Cash from Financing Activities |
(244)
N/A
|
(286)
-17%
|
(284)
+0%
|
(320)
-13%
|
(313)
+2%
|
(322)
-3%
|
(327)
-2%
|
(302)
+8%
|
(331)
-10%
|
(399)
-20%
|
(369)
+8%
|
(345)
+6%
|
(360)
-4%
|
(378)
-5%
|
(357)
+5%
|
(327)
+8%
|
(758)
-132%
|
(895)
-18%
|
|
Change in Cash | |||||||||||||||||||
Net Change in Cash |
1 337
N/A
|
685
-49%
|
762
+11%
|
1 193
+57%
|
1 138
-5%
|
1 771
+56%
|
1 573
-11%
|
846
-46%
|
720
-15%
|
770
+7%
|
1 075
+40%
|
1 072
0%
|
1 622
+51%
|
1 765
+9%
|
1 435
-19%
|
573
-60%
|
(857)
N/A
|
289
N/A
|
|
Free Cash Flow | |||||||||||||||||||
Free Cash Flow |
1 593
N/A
|
960
-40%
|
1 035
+8%
|
1 528
+48%
|
1 464
-4%
|
1 972
+35%
|
1 780
-10%
|
1 161
-35%
|
1 059
-9%
|
1 173
+11%
|
1 454
+24%
|
1 274
-12%
|
1 836
+44%
|
2 154
+17%
|
1 803
-16%
|
912
-49%
|
(86)
N/A
|
1 190
N/A
|