USS Co Ltd
TSE:4732

Watchlist Manager
USS Co Ltd Logo
USS Co Ltd
TSE:4732
Watchlist
Price: 1 404 JPY 1.59% Market Closed
Market Cap: 678.4B JPY
Have any thoughts about
USS Co Ltd?
Write Note

Cash Flow Statement

Cash Flow Statement
USS Co Ltd

Rotate your device to view
Cash Flow Statement
Currency: JPY
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 Mar-2024 Jun-2024
Operating Cash Flow
Net Income
32 854
33 748
33 898
34 162
34 672
34 899
34 622
34 418
33 902
33 061
32 983
32 481
33 017
34 083
35 122
36 657
37 484
37 772
37 825
38 330
38 049
38 132
37 975
32 736
30 283
30 822
31 891
15 220
19 194
19 886
21 569
43 874
44 033
44 540
43 549
44 501
45 634
47 006
48 392
48 658
50 135
Depreciation & Amortization
3 852
3 795
3 671
3 537
3 425
3 347
3 314
3 433
3 664
4 020
4 405
4 774
4 937
4 946
5 431
6 099
6 706
7 393
7 550
7 355
7 294
7 120
6 971
7 082
7 084
7 132
7 180
7 113
6 776
6 418
6 072
5 629
5 530
5 438
5 343
5 293
5 267
5 265
5 269
5 245
5 219
Other Non-Cash Items
595
120
(23)
(121)
(83)
184
761
750
747
767
95
447
401
393
352
(89)
41
(55)
(1)
(560)
(631)
(521)
(989)
3 565
3 574
3 400
3 844
21 728
21 792
21 831
20 181
(1 568)
(1 590)
(1 650)
(22)
116
141
218
281
1 274
1 424
Cash Taxes Paid
12 680
12 667
13 458
13 444
12 007
12 019
11 913
11 974
10 638
10 610
10 416
10 353
9 886
9 797
10 262
10 261
12 436
12 549
13 301
13 324
14 126
13 434
13 297
13 276
10 845
10 730
9 554
9 553
11 402
12 201
13 207
13 363
13 396
13 401
13 971
13 816
14 241
14 024
14 362
14 362
15 378
Cash Interest Paid
2
1
0
1
0
1
1
0
0
0
0
1
3
7
9
11
11
10
11
11
12
12
13
14
14
15
15
14
14
14
13
13
12
11
11
12
12
12
12
11
11
Change in Working Capital
(13 631)
(12 558)
(13 395)
(13 291)
(12 479)
(12 136)
(11 510)
(12 573)
(10 071)
(8 841)
(10 718)
(8 822)
(8 947)
(9 168)
(11 928)
(10 162)
(12 035)
(12 189)
(11 830)
(12 232)
(11 090)
(11 641)
(14 677)
(16 138)
(13 584)
(11 988)
(4 839)
(5 655)
(10 891)
(11 392)
(11 924)
(11 306)
(10 569)
(6 629)
(14 948)
(13 004)
(10 230)
(14 309)
(16 717)
(8 027)
(12 439)
Cash from Operating Activities
23 670
N/A
25 105
+6%
24 151
-4%
24 287
+1%
25 538
+5%
26 294
+3%
27 187
+3%
26 028
-4%
28 242
+9%
29 007
+3%
26 765
-8%
28 880
+8%
29 408
+2%
30 254
+3%
28 977
-4%
32 505
+12%
32 196
-1%
32 921
+2%
33 544
+2%
32 893
-2%
33 622
+2%
33 090
-2%
29 280
-12%
27 245
-7%
27 357
+0%
29 366
+7%
38 076
+30%
38 406
+1%
36 871
-4%
36 743
0%
35 898
-2%
36 629
+2%
37 404
+2%
41 699
+11%
33 922
-19%
36 906
+9%
40 812
+11%
38 180
-6%
37 225
-3%
47 150
+27%
44 339
-6%
Investing Cash Flow
Capital Expenditures
(7 401)
(6 345)
(2 539)
(2 490)
(2 235)
(4 025)
(6 322)
(8 730)
(10 681)
(9 396)
(8 009)
(5 877)
(6 306)
(5 529)
(4 908)
(4 447)
(2 006)
(1 511)
(1 706)
(2 427)
(3 627)
(4 498)
(4 376)
(4 519)
(6 850)
(9 876)
(9 462)
(8 985)
(5 594)
(1 853)
(1 954)
(2 036)
(2 073)
(2 311)
(2 402)
(4 566)
(4 634)
(4 624)
(4 669)
(2 665)
(2 856)
Other Items
(21 120)
(11 473)
(13 063)
(17 234)
(8 201)
(14 637)
(6 608)
3 036
(1 458)
3 987
1 536
1 054
24 580
(10 269)
(10 366)
(30 051)
(49 020)
(14 073)
(14 035)
931
592
93
93
(387)
(158)
(160)
(100)
(345)
(294)
(324)
1 288
697
(1 306)
(2 264)
(4 556)
(4 508)
(2 510)
(1 554)
(937)
19
(1 823)
Cash from Investing Activities
(28 521)
N/A
(17 818)
+38%
(15 602)
+12%
(19 724)
-26%
(10 436)
+47%
(18 662)
-79%
(12 930)
+31%
(5 694)
+56%
(12 139)
-113%
(5 409)
+55%
(6 473)
-20%
(4 823)
+25%
18 274
N/A
(15 798)
N/A
(15 274)
+3%
(34 498)
-126%
(51 026)
-48%
(15 584)
+69%
(15 741)
-1%
(1 496)
+90%
(3 035)
-103%
(4 405)
-45%
(4 283)
+3%
(4 906)
-15%
(7 008)
-43%
(10 036)
-43%
(9 562)
+5%
(9 330)
+2%
(5 888)
+37%
(2 177)
+63%
(666)
+69%
(1 339)
-101%
(3 379)
-152%
(4 575)
-35%
(6 958)
-52%
(9 074)
-30%
(7 144)
+21%
(6 178)
+14%
(5 606)
+9%
(2 646)
+53%
(4 679)
-77%
Financing Cash Flow
Net Issuance of Common Stock
208
212
217
222
224
231
233
(1 765)
(8 462)
(8 401)
(8 402)
(6 281)
419
367
377
265
269
276
279
(5 715)
(9 715)
(9 712)
(9 710)
(3 742)
(766)
(754)
(750)
(710)
318
317
(6 683)
(9 680)
(9 680)
(9 277)
(2 278)
727
(11 029)
(11 507)
(11 507)
(11 503)
254
Net Issuance of Debt
(424)
(360)
(366)
(375)
(360)
(358)
(350)
(386)
(468)
(385)
(374)
3 858
3 872
3 757
3 715
(524)
(497)
(517)
(526)
(544)
(256)
(569)
(12)
(173)
662
952
271
109
(186)
(382)
(595)
(402)
(1 427)
(806)
(170)
(460)
255
144
(255)
189
(341)
Cash Paid for Dividends
(8 995)
(8 995)
(9 656)
(9 656)
(9 773)
(9 773)
(10 266)
(10 266)
(10 566)
(10 566)
(11 178)
(11 178)
(11 801)
(11 801)
(11 878)
(11 878)
(12 158)
(12 158)
(12 438)
(12 438)
(12 790)
(12 790)
(12 920)
(12 920)
(13 824)
(13 824)
(14 364)
(14 364)
(13 856)
(13 856)
(14 218)
(14 218)
(16 369)
(16 369)
(17 323)
(17 323)
(16 512)
(16 512)
(16 596)
(16 596)
(18 115)
Other
111
76
83
91
(35)
(3)
(1)
(10)
101
65
63
51
(29)
(38)
(43)
(25)
21
48
(250)
(971)
(1 041)
(1 046)
(809)
(128)
(102)
(116)
(93)
(70)
(49)
(42)
(21)
(380)
(426)
(428)
(441)
(65)
(261)
(269)
(226)
(277)
(288)
Cash from Financing Activities
(9 100)
N/A
(9 067)
+0%
(9 722)
-7%
(9 718)
+0%
(9 944)
-2%
(9 903)
+0%
(10 384)
-5%
(12 427)
-20%
(19 395)
-56%
(19 287)
+1%
(19 891)
-3%
(13 550)
+32%
(7 539)
+44%
(7 715)
-2%
(7 829)
-1%
(12 162)
-55%
(12 365)
-2%
(12 351)
+0%
(12 935)
-5%
(19 668)
-52%
(23 802)
-21%
(24 117)
-1%
(23 451)
+3%
(16 963)
+28%
(14 030)
+17%
(13 742)
+2%
(14 936)
-9%
(15 035)
-1%
(13 773)
+8%
(13 963)
-1%
(21 517)
-54%
(24 680)
-15%
(27 902)
-13%
(26 880)
+4%
(20 212)
+25%
(17 121)
+15%
(27 547)
-61%
(28 144)
-2%
(28 584)
-2%
(28 187)
+1%
(18 490)
+34%
Change in Cash
Net Change in Cash
(13 951)
N/A
(1 780)
+87%
(1 173)
+34%
(5 155)
-339%
5 158
N/A
(2 271)
N/A
3 873
N/A
7 907
+104%
(3 292)
N/A
4 311
N/A
401
-91%
10 507
+2 520%
40 143
+282%
6 741
-83%
5 874
-13%
(14 155)
N/A
(31 195)
-120%
4 986
N/A
4 868
-2%
11 729
+141%
6 785
-42%
4 568
-33%
1 546
-66%
5 376
+248%
6 319
+18%
5 588
-12%
13 578
+143%
14 041
+3%
17 210
+23%
20 603
+20%
13 715
-33%
10 610
-23%
6 123
-42%
10 244
+67%
6 752
-34%
10 711
+59%
6 121
-43%
3 858
-37%
3 035
-21%
16 317
+438%
21 170
+30%
Free Cash Flow
Free Cash Flow
16 269
N/A
18 760
+15%
21 612
+15%
21 797
+1%
23 303
+7%
22 269
-4%
20 865
-6%
17 298
-17%
17 561
+2%
19 611
+12%
18 756
-4%
23 003
+23%
23 102
+0%
24 725
+7%
24 069
-3%
28 058
+17%
30 190
+8%
31 410
+4%
31 838
+1%
30 466
-4%
29 995
-2%
28 592
-5%
24 904
-13%
22 726
-9%
20 507
-10%
19 490
-5%
28 614
+47%
29 421
+3%
31 277
+6%
34 890
+12%
33 944
-3%
34 593
+2%
35 331
+2%
39 388
+11%
31 520
-20%
32 340
+3%
36 178
+12%
33 556
-7%
32 556
-3%
44 485
+37%
41 483
-7%

See Also

Discover More