Cash Flow Statement
(Figures: hundred million yen)
| 3/15 | 3/16 | 3/17 | 3/18 | 3/19 | |
|---|---|---|---|---|---|
| Cash flows from operating activities | |||||
| Profit before income taxes | 9,002 | 11,660 | 14,471 | 15,684 | 14,799 |
| Depreciation | 17,343 | 22,855 | 21,289 | 19,739 | 21,263 |
| Amortization of goodwill | 85 | 95 | - | - | - |
| Increase (decrease) in retirement benefit liability | (168) | 28 | 97 | 73 | (9) |
| Increase (decrease) in provision for bonuses | 98 | (39) | 92 | 43 | 38 |
| Interest and dividend income | (330) | (256) | (366) | (403) | (475) |
| Interest expenses | 911 | 1,184 | 881 | 790 | 697 |
| Share of loss (profit) of entities accounted for using equity method | 853 | 98 | (660) | (757) | (109) |
| Loss (gain) on sales of investment securities | - | (116) | (79) | (1,050) | (5) |
| Loss (gain) on sales and retirement of non-current assets | (18) | (161) | 39 | (27) | (38) |
| Impairment loss | - | - | - | - | 2,668 |
| Decrease (increase) in notes and accounts receivable | (4,006) | 4,646 | (1,307) | (3,702) | (3,707) |
| Decrease (increase) in inventories | (3,638) | (1,866) | (775) | (4,555) | 1,322 |
| Increase (decrease) in notes and accounts payable | 434 | (1,646) | 1,105 | 2,133 | 2,588 |
| Increace/decreace in consumption taxes receivable payable | 674 | 32 | 1,189 | (999) | 1,069 |
| Increase (decrease) in advances received | (3,133) | 53 | (1,435) | (579) | (1,741) |
| Increase (decrease) in accounts payable | 1,832 | (688) | 847 | 1,373 | (643) |
| Other | 1,812 | (773) | 729 | 707 | (37) |
| Subtotal | 21,182 | 35,104 | 36,120 | 28,471 | 37,676 |
| Interest and dividend income received | 330 | 256 | 342 | 425 | 469 |
| Interest expenses paid | (909) | (1,172) | (926) | (797) | (699) |
| Income taxes (paid) refund | (4,040) | (2,418) | (3,361) | (3,649) | (3,902) |
| Cash flows from operating activities | 16,562 | 31,771 | 32,174 | 24,448 | 33,543 |
| Cash flows from investing activities | |||||
| Net decrease (increase) in time deposits | 148 | 57 | - | (3,306) | (2,185) |
| Purchase of property, plant and equipment | (34,521) | (21,305) | (14,206) | (24,479) | (23,120) |
| Proceeds from sales of property, plant and equipment | 76 | 2,218 | 154 | 34 | 45 |
| Purchase of intangible assets | (312) | (520) | (448) | (364) | (234) |
| Purchase of investment securities | (82) | (1,928) | (225) | (116) | (84) |
| Purchase of investments in subsidiary | (1,998) | (77) | - | - | - |
| Proceeds from sales of investment securities | - | 143 | 139 | 1,403 | 15 |
| Other | (101) | (9) | (15) | 19 | (55) |
| Cash flows from investing activities | (36,792) | (21,420) | (14,601) | (26,809) | (25,620) |
| Cash flows from financing activities | |||||
| Net increase (decrease) in short-term loans payable | 10,273 | (5,241) | (7,489) | 6,564 | 2,787 |
| Proceeds from long-term loans payable | 14,729 | 12,194 | 7,392 | 6,000 | 7,735 |
| Repayments of long-term loans payable | (11,338) | (12,277) | (12,252) | (8,544) | (13,317) |
| Payment of installment liability and finance lease liability | (320) | (780) | (677) | (614) | (493) |
| Proceeds from sales and leasebacks | 1,271 | - | - | - | - |
| Purchase of treasury shares | (0) | (349) | (0) | (0) | (1,636) |
| Cash dividends paid | (965) | (1,223) | (1,527) | (1,614) | (1,815) |
| Dividends paid to non-controlling interests | (231) | (265) | (255) | (288) | (236) |
| Cash flows from financing activities | 13,419 | (7,944) | (14,809) | 1,502 | (6,975) |
| Effect of exchange rate change on cash and cash equivalents | 572 | (456) | (961) | 325 | (293) |
| Net increase (decrease) in cash and cash equivalents | (6,238) | 1,950 | 1,801 | (532) | 654 |
| Cash and cash equivalents at beginning of period | 16,117 | 11,221 | 14,604 | 18,189 | 17,657 |
| Increase in cash and cash equivalents resulting from merger | 1,342 | - | - | - | - |
| Increase in cash and cash equivalents resulting from newly consolidated subsidiaries | - | 1,433 | 39 | - | - |
| Increase (decrease) in cash and cash equivalents resulting from changes in accounting period of subsidiaries | - | - | 1,743 | - | (170) |
| Cash and cash equivalents at end of period | 11,221 | 14,604 | 18,189 | 17,657 | 18,141 |
For more detailed earnings information, please also refer to business performance highlights and financial indicators. The information contained within this site is not meant to be a solicitation to purchase our shares. We ask any users of our site to refrain from basing any investment decisions upon our Company on the information contained within our site alone.
