Nippon Systemware Co Ltd
TSE:9739
Cash Flow Statement
Cash Flow Statement
Nippon Systemware Co Ltd
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
1 101
|
1 584
|
1 768
|
1 897
|
1 646
|
1 860
|
1 798
|
1 834
|
2 033
|
2 055
|
2 149
|
2 239
|
2 352
|
2 476
|
2 803
|
2 920
|
3 004
|
3 010
|
2 930
|
3 102
|
3 348
|
3 398
|
3 657
|
3 853
|
3 827
|
3 873
|
3 720
|
3 546
|
3 553
|
3 964
|
4 139
|
4 590
|
4 963
|
5 080
|
5 102
|
5 171
|
5 079
|
5 439
|
5 614
|
6 012
|
6 306
|
|
Depreciation & Amortization |
449
|
452
|
456
|
458
|
459
|
459
|
459
|
460
|
463
|
477
|
489
|
502
|
511
|
509
|
510
|
511
|
507
|
497
|
483
|
467
|
462
|
460
|
463
|
470
|
471
|
475
|
478
|
478
|
482
|
488
|
494
|
495
|
489
|
556
|
546
|
533
|
526
|
443
|
437
|
450
|
457
|
|
Other Non-Cash Items |
142
|
(28)
|
(137)
|
(133)
|
(63)
|
(9)
|
31
|
(33)
|
25
|
103
|
(17)
|
56
|
(74)
|
(17)
|
(348)
|
(208)
|
(292)
|
(278)
|
31
|
(18)
|
(24)
|
298
|
(30)
|
215
|
81
|
(27)
|
265
|
(68)
|
237
|
157
|
89
|
285
|
6
|
14
|
(187)
|
(279)
|
(158)
|
22
|
35
|
117
|
(88)
|
|
Cash Taxes Paid |
462
|
454
|
667
|
663
|
778
|
775
|
785
|
786
|
843
|
843
|
869
|
868
|
935
|
935
|
799
|
799
|
766
|
766
|
910
|
910
|
956
|
937
|
1 238
|
1 238
|
1 421
|
1 440
|
1 234
|
1 234
|
1 175
|
1 175
|
1 160
|
1 162
|
1 172
|
1 172
|
1 737
|
1 735
|
2 024
|
2 024
|
1 778
|
1 765
|
1 783
|
|
Cash Interest Paid |
16
|
15
|
14
|
12
|
10
|
0
|
5
|
2
|
1
|
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
|
|
Change in Working Capital |
(1 016)
|
(1 477)
|
(806)
|
(735)
|
(783)
|
(715)
|
(1 815)
|
(1 782)
|
(1 474)
|
(929)
|
(36)
|
(488)
|
(1 044)
|
(1 059)
|
(1 506)
|
(922)
|
(502)
|
(940)
|
(875)
|
(1 395)
|
(1 490)
|
(1 500)
|
(1 033)
|
(1 810)
|
(941)
|
(436)
|
(1 037)
|
(326)
|
(1 640)
|
(2 612)
|
(2 410)
|
(2 273)
|
(1 975)
|
(1 919)
|
(1 851)
|
(2 930)
|
(2 860)
|
(3 907)
|
(2 875)
|
(2 388)
|
(2 363)
|
|
Cash from Operating Activities |
676
N/A
|
531
-21%
|
1 281
+141%
|
1 486
+16%
|
1 258
-15%
|
1 595
+27%
|
473
-70%
|
478
+1%
|
1 047
+119%
|
1 706
+63%
|
2 585
+52%
|
2 309
-11%
|
1 745
-24%
|
1 910
+9%
|
1 459
-24%
|
2 301
+58%
|
2 717
+18%
|
2 289
-16%
|
2 569
+12%
|
2 156
-16%
|
2 296
+6%
|
2 656
+16%
|
3 057
+15%
|
2 728
-11%
|
3 438
+26%
|
3 885
+13%
|
3 426
-12%
|
3 630
+6%
|
2 632
-27%
|
1 997
-24%
|
2 312
+16%
|
3 097
+34%
|
3 483
+12%
|
3 731
+7%
|
3 610
-3%
|
2 495
-31%
|
2 587
+4%
|
1 997
-23%
|
3 211
+61%
|
4 191
+31%
|
4 312
+3%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(225)
|
(295)
|
(243)
|
(220)
|
(194)
|
(149)
|
(174)
|
(153)
|
(261)
|
(270)
|
(385)
|
(410)
|
(277)
|
(255)
|
(145)
|
(143)
|
(194)
|
(208)
|
(235)
|
(255)
|
(261)
|
(294)
|
(251)
|
(228)
|
(171)
|
(191)
|
(247)
|
(297)
|
(364)
|
(327)
|
(284)
|
(257)
|
(220)
|
(259)
|
(266)
|
(323)
|
(462)
|
(445)
|
(495)
|
(479)
|
(309)
|
|
Other Items |
134
|
148
|
295
|
317
|
161
|
170
|
59
|
57
|
19
|
(33)
|
(62)
|
(89)
|
7
|
22
|
45
|
59
|
(46)
|
(45)
|
(100)
|
(144)
|
(156)
|
(130)
|
(116)
|
(129)
|
(102)
|
(115)
|
(184)
|
(219)
|
(222)
|
(256)
|
(156)
|
(268)
|
(268)
|
(85)
|
(153)
|
(391)
|
(403)
|
(565)
|
(511)
|
(8 807)
|
(8 708)
|
|
Cash from Investing Activities |
(91)
N/A
|
(147)
-61%
|
52
N/A
|
97
+86%
|
(33)
N/A
|
21
N/A
|
(115)
N/A
|
(97)
+16%
|
(242)
-150%
|
(303)
-25%
|
(447)
-48%
|
(499)
-12%
|
(270)
+46%
|
(233)
+14%
|
(100)
+57%
|
(84)
+16%
|
(241)
-185%
|
(253)
-5%
|
(335)
-32%
|
(399)
-19%
|
(417)
-5%
|
(424)
-2%
|
(367)
+13%
|
(357)
+3%
|
(273)
+24%
|
(306)
-12%
|
(431)
-41%
|
(516)
-20%
|
(586)
-14%
|
(583)
+1%
|
(440)
+25%
|
(525)
-19%
|
(488)
+7%
|
(344)
+30%
|
(419)
-22%
|
(714)
-70%
|
(865)
-21%
|
(1 010)
-17%
|
(1 006)
+0%
|
(9 286)
-823%
|
(9 017)
+3%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Debt |
(408)
|
(906)
|
(900)
|
(993)
|
(1 289)
|
0
|
(1 194)
|
(775)
|
(450)
|
(23)
|
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
|
|
Cash Paid for Dividends |
(225)
|
(224)
|
(228)
|
(223)
|
(229)
|
(223)
|
(227)
|
(223)
|
(330)
|
(335)
|
(442)
|
(446)
|
(379)
|
(372)
|
(304)
|
(298)
|
(300)
|
(298)
|
(372)
|
(371)
|
(405)
|
(409)
|
(446)
|
(447)
|
(486)
|
(483)
|
(446)
|
(445)
|
(517)
|
(520)
|
(593)
|
(595)
|
(597)
|
(595)
|
(742)
|
(744)
|
(818)
|
(818)
|
(820)
|
(818)
|
(893)
|
|
Other |
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(4)
|
(7)
|
(8)
|
(10)
|
(7)
|
(7)
|
(7)
|
(9)
|
(8)
|
(6)
|
(4)
|
0
|
0
|
1
|
(3)
|
(12)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash from Financing Activities |
(632)
N/A
|
(1 129)
-79%
|
(1 129)
+0%
|
(1 216)
-8%
|
(1 518)
-25%
|
(1 416)
+7%
|
(1 421)
0%
|
(998)
+30%
|
(780)
+22%
|
(358)
+54%
|
(442)
-23%
|
(447)
-1%
|
(379)
+15%
|
(372)
+2%
|
(304)
+18%
|
(298)
+2%
|
(301)
-1%
|
(298)
+1%
|
(376)
-26%
|
(378)
0%
|
(413)
-9%
|
(419)
-1%
|
(453)
-8%
|
(454)
0%
|
(493)
-9%
|
(492)
+0%
|
(454)
+8%
|
(451)
+1%
|
(521)
-16%
|
(520)
+0%
|
(593)
-14%
|
(594)
0%
|
(600)
-1%
|
(607)
-1%
|
(754)
-24%
|
(756)
0%
|
(827)
-9%
|
(818)
+1%
|
(820)
0%
|
(818)
+0%
|
(893)
-9%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
12
|
15
|
6
|
1
|
9
|
12
|
18
|
22
|
10
|
(3)
|
(12)
|
(26)
|
(23)
|
(10)
|
(7)
|
6
|
11
|
3
|
5
|
3
|
(2)
|
(5)
|
(3)
|
(5)
|
(7)
|
(2)
|
(4)
|
(2)
|
4
|
1
|
7
|
10
|
9
|
13
|
15
|
20
|
19
|
6
|
1
|
(3)
|
1
|
|
Net Change in Cash |
(36)
N/A
|
(730)
-1 928%
|
211
N/A
|
369
+75%
|
(285)
N/A
|
212
N/A
|
(1 045)
N/A
|
(594)
+43%
|
36
N/A
|
1 041
+2 825%
|
1 684
+62%
|
1 337
-21%
|
1 073
-20%
|
1 295
+21%
|
1 049
-19%
|
1 925
+83%
|
2 187
+14%
|
1 741
-20%
|
1 863
+7%
|
1 382
-26%
|
1 464
+6%
|
1 808
+23%
|
2 234
+24%
|
1 912
-14%
|
2 665
+39%
|
3 085
+16%
|
2 537
-18%
|
2 661
+5%
|
1 529
-43%
|
895
-41%
|
1 286
+44%
|
1 988
+55%
|
2 404
+21%
|
2 793
+16%
|
2 452
-12%
|
1 045
-57%
|
914
-13%
|
175
-81%
|
1 386
+692%
|
(5 916)
N/A
|
(5 597)
+5%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
451
N/A
|
236
-48%
|
1 039
+340%
|
1 267
+22%
|
1 064
-16%
|
1 446
+36%
|
299
-79%
|
325
+9%
|
787
+142%
|
1 436
+82%
|
2 200
+53%
|
1 899
-14%
|
1 468
-23%
|
1 655
+13%
|
1 315
-21%
|
2 158
+64%
|
2 523
+17%
|
2 081
-18%
|
2 335
+12%
|
1 901
-19%
|
2 035
+7%
|
2 362
+16%
|
2 806
+19%
|
2 500
-11%
|
3 267
+31%
|
3 694
+13%
|
3 179
-14%
|
3 333
+5%
|
2 268
-32%
|
1 670
-26%
|
2 028
+21%
|
2 840
+40%
|
3 263
+15%
|
3 472
+6%
|
3 344
-4%
|
2 172
-35%
|
2 125
-2%
|
1 552
-27%
|
2 716
+75%
|
3 712
+37%
|
4 003
+8%
|