Cash Flow Statement

15 Sheets · From 2023 to 2009
Configuration
In 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)
44,153.00 102,458.00 144,901.00 114,665.00 80,014.00 120,003.00 119,704.00 43,796.00 79,405.00 114,744.00 136,545.00 91,522.00 159,489.00 120,382.00 210,675.00
Operating Cash (Net)
44,153.00 102,458.00 144,901.00 114,665.00 80,014.00 120,003.00 119,704.00 43,796.00 79,405.00 114,744.00 136,545.00 91,522.00 159,489.00 120,382.00 210,675.00
Accounts Receivable
- - - - - - 6,372.00 2,588.00 -11,417.00 16,415.00 -23,858.00 -30,232.00 3,941.00 26,820.00 -30,489.00 -28,260.00 113.00 -3,698.00
Accounts Payable
- - - - - - - - - - - - 18,128.00 2,766.00 5,630.00 12,849.00 -28,825.00 52,133.00 44,663.00 38,689.00 1,538.00
Working Capital
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Investing Activities
Used Cash (Net)
-75,443.00 -75,735.00 -135,834.00 -88,745.00 -126,937.00 -105,024.00 -92,876.00 -143,219.00 -22,994.00 -142,354.00 -70,334.00 -32,393.00 9,796.00 -185,503.00 -276,652.00
Capital Expenditure
-52,487.00 -54,580.00 -75,413.00 -52,935.00 -64,950.00 -58,731.00 -43,335.00 -158,509.00 -54,120.00 -51,184.00 -46,473.00 -40,470.00 -56,570.00 -130,910.00 -128,078.00
Purchases of Investments
-24,171.00 -20,841.00 -3,009.00 -10,562.00 -18,098.00 -1,506.00 -702.00 -5,024.00 -11,121.00 -21,690.00 -9,272.00 -21,401.00 -43,185.00 -6,666.00 -2,141.00
Sale/Maturity of Investment
335.00 215.00 628.00 246.00 -45,180.00 5,016.00 2.00 9,081.00 15,393.00 29,414.00 16,959.00 25,557.00 7,566.00 67,812.00 9,002.00
Property, Plant, Equipment (P&PE)
-52,487.00 -54,580.00 -75,413.00 -52,935.00 -64,950.00 -58,731.00 -43,335.00 -158,509.00 -54,120.00 -51,184.00 -46,473.00 -40,470.00 -56,570.00 -130,910.00 -128,078.00
Acquisitions (Net)
-11,274.00 -743.00 -58,902.00 -139.00 -570.00 -13,331.00 -24,586.00 -1,136.00 -11,954.00 -24,638.00 -42,772.00 5,128.00 103,250.00 -28,811.00 -20,064.00
Other Investing Activities
12,154.00 214.00 862.00 -25,355.00 1,861.00 -36,472.00 -24,255.00 12,369.00 38,808.00 -74,256.00 11,224.00 -1,207.00 -1,265.00 -86,928.00 -135,371.00
Financing Activities
Used Cash (Net)
-19,322.00 -7,379.00 -50,314.00 -21,549.00 -81.00 -39,047.00 -4,003.00 -70,392.00 -90,095.00 -29,047.00 -9,149.00 -55,758.00 -129,618.00 -49,336.00 -15,145.00
Debt Repayment
-16,941.00 -5,422.00 -20,305.00 -102,527.00 -7,410.00 -19,281.00 -21,035.00 -34,018.00 -117,459.00 -129,801.00 -215,476.00 -289,877.00 -316,528.00 -52,058.00 -34,377.00
Dividends Paid
-3,935.00 -14,053.00 -20,232.00 -14,574.00 -20,432.00 -24,284.00 -24,825.00 -8,274.00 -12,687.00 -32,151.00 -16,762.00 -16,762.00 -58,252.00 -76,386.00 -41,215.00
Common Stock
283 14,350 73,282 158,727 28,049 674 31,496 122,659 27,022 109,398 233,634 250,590 257,607 - - - -
Other Financing Activities
1,597.00 12,812.00 17,687.00 25.00 40.00 5,386.00 10,507.00 -9,877.00 23,207.00 23,557.00 7,791.00 341.00 -12,387.00 73,664.00 -8,307.00
Cash Balances
Begin of Period
150,287.00 100,452.00 128,311.00 185,708.00 239,691.00 202,583.00 177,720.00 197,825.00 170,293.00 137,330.00 81,261.00 155,530.00 158,373.00 213,977.00 215,007.00
End of Period
100,452.00 128,311.00 185,708.00 239,691.00 202,583.00 177,720.00 197,825.00 170,293.00 135,045.00 81,261.00 155,530.00 158,373.00 213,977.00 215,007.00 151,022.00
Change
-49,835.00 27,859.00 57,397.00 53,983.00 -37,108.00 -24,863.00 20,105.00 -27,532.00 -35,248.00 -56,069.00 74,269.00 2,843.00 55,604.00 1,030.00 -63,985.00
Non-Cash Balances
Depreciation and Amortization
34,746.00 34,625.00 31,113.00 27,578.00 32,426.00 38,125.00 46,141.00 44,232.00 46,865.00 43,541.00 45,355.00 45,729.00 46,455.00 53,310.00 56,224.00
Stock Based Compensation
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Other
19,600.00 -25,259.00 -7,055.00 -37,289.00 -59,501.00 -30,018.00 18,867.00 71,863.00 -24,299.00 -17,468.00 -20,981.00 -14,496.00 -154,433.00 -58,250.00 91,208.00
Highlighted metrics
Free Cash Flow (FCF)
-8,334.00 47,878.00 69,488.00 61,730.00 15,064.00 61,272.00 76,369.00 -114,713.00 25,285.00 63,560.00 90,072.00 51,052.00 102,919.00 -10,528.00 82,597.00
Cash Conversion Cycle (CCC)
113.00 109.00 98.00 101.00 101.00 127.00 100.00 142.00 146.00 117.00 122.00 141.00 132.00 143.00 118.00
Invested Capital
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Other Operating Inflows/Outflows