Kinden Corporation
Kinden Corporation operates as an integrated electrical and facility engineering company in Japan. It plans, designs, develops, constructs, and maintains electrical systems, such as solar and wind farm power generation systems, water treatment plant and …
Engineering & Construction
JP, Osaka [HQ]
Cash Flow Statements
15 Records · Starting from 2009In Million JPY. Margins, Growth Rates In %
| Metric | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||||
| Operating Cash Flow (OCF) | 50,001.00 | 14,450.00 | 13,816.00 | 658.00 | 13,706.00 | 28,805.00 | 19,793.00 | 44,028.00 | 19,132.00 | 23,931.00 | 46,732.00 | 43,338.00 | 32,952.00 | 30,153.00 | 38,520.00 | |
| Operating Cash (Net) | 50,001.00 | 14,450.00 | 13,816.00 | 658.00 | 13,706.00 | 28,805.00 | 19,793.00 | 44,028.00 | 19,132.00 | 23,931.00 | 46,732.00 | 43,338.00 | 32,952.00 | 30,153.00 | 38,520.00 | |
| Accounts Receivable | - - | - - | - - | -18,616.00 | -9,216.00 | 18,241.00 | -13,295.00 | 11,187.00 | -17,477.00 | -21,594.00 | 4,439.00 | 11,315.00 | 2,009.00 | -23,023.00 | -17,725.00 | |
| Accounts Payable | - - | - - | - - | - - | - - | - - | -2,825.00 | -2,059.00 | 3,064.00 | 14,509.00 | 2,105.00 | -13,687.00 | 7,562.00 | 8,533.00 | 14,144.00 | |
|
Working Capital
|
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Change | 13,814.00 | 580.00 | -1,715.00 | -19,830.00 | -14,159.00 | 3,075.00 | -13,758.00 | 14,222.00 | -17,525.00 | -11,333.00 | 2,681.00 | 2,132.00 | 4,819.00 | -3,906.00 | 943.00 | |
| Other WC | 9,303.00 | -3,948.00 | -1,690.00 | -26,677.00 | -16,075.00 | 956.00 | -15,572.00 | 15,554.00 | -17,160.00 | -53.00 | -2,735.00 | 4,481.00 | -3,314.00 | 9,628.00 | 3,732.00 | |
| Investing Activities | ||||||||||||||||
| Used Cash (Net) | -682.00 | -5,555.00 | -8,666.00 | -17,383.00 | 5,987.00 | -6,718.00 | -898.00 | -4,224.00 | -10,867.00 | -11,608.00 | -28,934.00 | -5,846.00 | -9,977.00 | -27,393.00 | -22,179.00 | |
| Capital Expenditure | -5,710.00 | -4,017.00 | -2,127.00 | -4,478.00 | -3,423.00 | -1,659.00 | -5,247.00 | -3,845.00 | -2,744.00 | -3,778.00 | -6,473.00 | -4,689.00 | -5,425.00 | -28,710.00 | -27,522.00 | |
| Purchases of Investments | -7,599.00 | -6,206.00 | -10,530.00 | -18,046.00 | -4,579.00 | -14,361.00 | -12,715.00 | -15,533.00 | -13,658.00 | -17,026.00 | -33,734.00 | -23,516.00 | -38,842.00 | -39,717.00 | -29,816.00 | |
| Sale/Maturity of Investment | 9,803.00 | 2,823.00 | 2,780.00 | 5,291.00 | 7,503.00 | 9,266.00 | 12,239.00 | 16,091.00 | 6,017.00 | 10,514.00 | 14,095.00 | 13,364.00 | 19,603.00 | 41,666.00 | 35,989.00 | |
| Property, Plant, Equipment (P&PE) | -5,710.00 | -4,017.00 | -2,127.00 | -4,478.00 | -3,423.00 | -1,659.00 | -5,247.00 | -3,845.00 | -2,744.00 | -3,778.00 | -6,473.00 | -4,689.00 | -5,425.00 | -28,710.00 | -27,522.00 | |
| Acquisitions (Net) | -53.00 | 557.00 | 288.00 | 302.00 | - - | - - | 5.00 | 105.00 | 54.00 | 3,786.00 | 91.00 | 4,589.00 | -4,550.00 | 28,710.00 | 327.00 | |
| Other Investing Activities | 2,877.00 | 1,288.00 | 923.00 | -452.00 | 3,063.00 | -1,623.00 | -422.00 | -4,782.00 | -3,226.00 | -5,104.00 | -2,913.00 | 4,406.00 | 19,237.00 | -29,342.00 | -1,158.00 | |
| Financing Activities | ||||||||||||||||
| Used Cash (Net) | -5,143.00 | -4,306.00 | -2,715.00 | -4,588.00 | -26,119.00 | -3,957.00 | -6,133.00 | -5,998.00 | -5,939.00 | -7,158.00 | -15,761.00 | -17,277.00 | -8,254.00 | -9,340.00 | -15,978.00 | |
| Debt Repayment | -58.00 | -238.00 | -1,010.00 | -889.00 | - - | - - | -949.00 | -150.00 | -50.00 | -700.00 | -128.00 | -771.00 | -653.00 | -918.00 | -50.00 | |
| Dividends Paid | -3,462.00 | -3,832.00 | -3,461.00 | -3,460.00 | -3,774.00 | -4,125.00 | -4,990.00 | -5,641.00 | -5,857.00 | -6,291.00 | -6,725.00 | -6,896.00 | -7,480.00 | -7,788.00 | -8,458.00 | |
|
Common Stock
|
35 | 40 | 19 | 12 | 22,464 | 60 | 85 | 12 | 11 | 705 | 8,884 | 10,281 | 657 | 1,382 | 7,302 | |
| Issued | 2.00 | 2.00 | 8.00 | 1.00 | - - | - - | - - | - - | - - | 700.00 | 128.00 | -771.00 | 653.00 | 918.00 | - - | |
| Repurchased | -33.00 | -38.00 | -11.00 | -11.00 | -22,464.00 | -60.00 | -85.00 | -12.00 | -11.00 | -5.00 | -8,756.00 | -11,052.00 | -4.00 | -464.00 | -7,302.00 | |
| Other Financing Activities | -1,592.00 | -200.00 | 1,759.00 | -229.00 | 119.00 | 228.00 | -1,058.00 | -345.00 | -71.00 | -862.00 | -280.00 | 2,213.00 | -770.00 | -1,088.00 | -166.00 | |
| Cash Balances | ||||||||||||||||
| Begin of Period | 49,995.00 | 94,191.00 | 98,056.00 | 100,243.00 | 79,675.00 | 74,343.00 | 93,558.00 | 105,793.00 | 139,333.00 | 141,478.00 | 147,191.00 | 149,008.00 | 169,146.00 | 184,501.00 | 179,477.00 | |
| End of Period | 94,191.00 | 98,056.00 | 100,243.00 | 79,675.00 | 74,343.00 | 93,558.00 | 105,793.00 | 139,333.00 | 141,478.00 | 147,191.00 | 149,008.00 | 169,146.00 | 184,501.00 | 179,477.00 | 180,518.00 | |
| Change | 44,196.00 | 3,865.00 | 2,187.00 | -20,568.00 | -5,332.00 | 19,215.00 | 12,235.00 | 33,540.00 | 2,145.00 | 5,713.00 | 1,817.00 | 20,138.00 | 15,355.00 | -5,024.00 | 1,041.00 | |
| Non-Cash Balances | ||||||||||||||||
| Depreciation and Amortization | 5,227.00 | 5,010.00 | 5,783.00 | 5,193.00 | 4,708.00 | 4,451.00 | 4,523.00 | 4,928.00 | 5,225.00 | 5,322.00 | 5,415.00 | 6,161.00 | 6,684.00 | 6,804.00 | 6,732.00 | |
| Stock Based Compensation | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Other | 4,332.00 | -16,196.00 | -11,578.00 | -6,557.00 | -4,440.00 | -10,932.00 | -6,933.00 | -12,904.00 | -8,876.00 | -12,124.00 | -9,154.00 | -12,382.00 | -17,995.00 | -15,454.00 | 13,545.00 | |
| Highlighted metrics | ||||||||||||||||
| Free Cash Flow (FCF) | 44,291.00 | 10,433.00 | 11,689.00 | -3,820.00 | 10,283.00 | 27,146.00 | 14,546.00 | 40,183.00 | 16,388.00 | 20,153.00 | 40,259.00 | 38,649.00 | 27,527.00 | 1,443.00 | 10,998.00 | |
| Cash Conversion Cycle (CCC) | 116.00 | 96.00 | 93.00 | 93.00 | 89.00 | 95.00 | 101.00 | 95.00 | 101.00 | 98.00 | 85.00 | 93.00 | 85.00 | 88.00 | 82.00 | |
| Invested Capital | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
|
Other Operating Inflows/Outflows
|
||||||||||||||||
| Forex Effect on Cash | 20.00 | -723.00 | -247.00 | 745.00 | 1,094.00 | 1,084.00 | -476.00 | -264.00 | -180.00 | -86.00 | -218.00 | -76.00 | 634.00 | 1,556.00 | 678.00 |