OSG Corp
TSE:6136

Watchlist Manager
OSG Corp Logo
OSG Corp
TSE:6136
Watchlist
Price: 1 790 JPY 0.45% Market Closed
Market Cap: 171.7B JPY
Have any thoughts about
OSG Corp?
Write Note

Cash Flow Statement

Cash Flow Statement
OSG Corp

Rotate your device to view
Cash Flow Statement
Currency: JPY
Aug-2005 Feb-2006 Aug-2006 Feb-2007 Aug-2007 Feb-2008 Aug-2008 Feb-2009 Aug-2009 Feb-2010 Aug-2010 Nov-2010 Feb-2011 May-2011 Aug-2011 Nov-2011 May-2012 Nov-2012 May-2013 Nov-2013 May-2014 Nov-2014 May-2015 Nov-2015 May-2016 Nov-2016 May-2017 Nov-2017 May-2018 Nov-2018 May-2019 Nov-2019 May-2020 Nov-2020 May-2021 Nov-2021 May-2022 Nov-2022 May-2023 Nov-2023 May-2024
Operating Cash Flow
Net Income
2 784
952
1 263
(534)
(1 090)
240
(239)
(3 088)
(12 524)
(57)
6 448
8 165
7 615
10 990
9 712
11 018
13 736
13 815
12 382
14 437
15 864
17 419
20 706
21 363
19 854
16 769
16 809
21 086
22 662
22 567
23 587
19 845
13 711
8 896
10 193
16 354
19 722
23 378
22 456
20 747
21 909
Depreciation & Amortization
315
217
837
310
890
84
(30)
(81)
(629)
(271)
(595)
812
5 443
6 848
5 670
5 798
5 717
5 822
6 387
6 787
6 905
6 894
7 253
7 876
8 060
8 183
8 659
9 429
9 683
9 577
9 817
10 057
10 658
11 173
11 380
11 386
11 191
11 379
11 648
11 940
12 366
Other Non-Cash Items
(888)
172
(1 149)
(186)
1 724
(31)
193
323
335
(56)
(84)
487
836
883
1 056
730
574
88
121
(497)
(359)
239
21
30
43
735
427
(2 487)
(2 159)
(202)
(213)
(437)
(404)
(232)
(152)
23
(78)
153
407
(242)
(833)
Cash Taxes Paid
2 733
(150)
(26)
(1 376)
(1 239)
1 286
956
(1 375)
(6 886)
(1 082)
2 304
2 620
1 574
1 911
2 538
2 542
2 646
3 154
3 459
3 728
4 359
4 563
6 626
7 964
7 157
7 123
5 141
4 525
6 830
7 359
6 944
6 503
5 961
4 743
2 602
2 703
5 859
7 645
7 906
7 909
6 359
Cash Interest Paid
0
0
0
0
0
0
0
130
414
42
10
140
477
601
458
438
422
407
391
345
304
280
204
123
118
114
112
132
127
125
201
232
176
226
255
257
304
296
298
292
297
Change in Working Capital
(5 605)
(550)
(10)
3 693
4 736
(2 661)
(1 790)
2 670
7 986
2 897
156
642
(1 789)
(2 118)
(5 701)
(6 204)
(7 700)
(7 438)
(7 193)
(4 557)
(1 750)
(4 865)
(6 860)
(7 295)
(9 078)
(8 997)
(7 713)
(6 824)
(8 849)
(11 588)
(12 123)
(9 767)
(6 456)
(2 679)
1 841
(708)
(8 651)
(14 735)
(16 175)
(9 041)
(2 101)
Cash from Operating Activities
(3 394)
N/A
791
N/A
941
+19%
3 283
+249%
6 260
+91%
(2 368)
N/A
(1 866)
+21%
(176)
+91%
(4 832)
-2 645%
2 513
N/A
5 925
+136%
10 106
+71%
12 105
+20%
16 603
+37%
10 737
-35%
11 342
+6%
12 327
+9%
12 287
0%
11 697
-5%
16 170
+38%
20 660
+28%
19 687
-5%
21 120
+7%
21 974
+4%
18 879
-14%
16 690
-12%
18 182
+9%
21 204
+17%
21 337
+1%
20 354
-5%
21 068
+4%
19 698
-7%
17 509
-11%
17 158
-2%
23 262
+36%
27 055
+16%
22 184
-18%
20 175
-9%
18 336
-9%
23 404
+28%
31 341
+34%
Investing Cash Flow
Capital Expenditures
(2 057)
(1 879)
(5 620)
521
4 324
664
2 529
1 407
2 914
438
15
(2 634)
(5 168)
(8 260)
(8 728)
(8 401)
(9 929)
(10 412)
(7 968)
(5 976)
(5 782)
(7 626)
(10 010)
(12 810)
(14 145)
(13 598)
(12 442)
(9 655)
(8 654)
(11 569)
(15 659)
(17 557)
(15 696)
(10 117)
(5 771)
(5 790)
(7 122)
(8 864)
(9 843)
(11 158)
(13 966)
Other Items
2 986
(5)
(16 855)
(188)
15 987
(2 369)
(4 816)
1 356
3 539
759
210
381
(159)
(178)
294
207
(12 155)
(9 334)
5 035
3 004
(687)
4 507
2 074
(4 166)
(3 043)
(3 245)
(15)
2 089
191
(1 782)
(865)
(2 757)
(7 050)
(7 016)
(2 664)
(1 171)
306
(3 306)
(3 723)
2 615
1 200
Cash from Investing Activities
929
N/A
(1 884)
N/A
(22 475)
-1 093%
333
N/A
20 311
+5 999%
(1 705)
N/A
(2 287)
-34%
2 763
N/A
6 453
+134%
1 197
-81%
225
-81%
(2 253)
N/A
(5 327)
-136%
(8 438)
-58%
(8 434)
+0%
(8 194)
+3%
(22 084)
-170%
(19 746)
+11%
(2 933)
+85%
(2 972)
-1%
(6 469)
-118%
(3 119)
+52%
(7 936)
-154%
(16 976)
-114%
(17 188)
-1%
(16 843)
+2%
(12 457)
+26%
(7 566)
+39%
(8 463)
-12%
(13 351)
-58%
(16 524)
-24%
(20 314)
-23%
(22 746)
-12%
(17 133)
+25%
(8 435)
+51%
(6 961)
+17%
(6 816)
+2%
(12 170)
-79%
(13 566)
-11%
(8 543)
+37%
(12 766)
-49%
Financing Cash Flow
Net Issuance of Common Stock
1 406
(1 000)
(409)
1 002
3
2
995
(170)
(157)
170
171
(785)
(958)
(958)
(958)
(2)
(2)
(2)
(3)
(5)
(7)
(6)
(5)
(6)
(10 338)
(9 834)
499
(5)
(4)
(4)
(5)
(1 845)
(1 644)
394
390
395
(4 399)
(5 437)
(584)
457
(12 458)
Net Issuance of Debt
1 168
3 976
22 874
(4 895)
(26 353)
2 595
2 245
1 982
4 460
(13 770)
(19 556)
(21 360)
(7 674)
(9 020)
(4 438)
(4 040)
11 494
11 130
(5 965)
(6 438)
(3 044)
(9 383)
(8 656)
102
12 373
13 344
(869)
(6 132)
(5 103)
305
8 988
11 259
16 740
14 692
(4 986)
(11 586)
(8 630)
(4 196)
(2 622)
3 045
24 992
Cash Paid for Dividends
(617)
(671)
(847)
210
206
50
29
173
1 333
801
489
487
(1 128)
(1 168)
(1 332)
(1 333)
(1 710)
(2 085)
(2 179)
(2 181)
(2 846)
(3 223)
(3 219)
(4 368)
(4 374)
(3 884)
(4 477)
(4 411)
(4 346)
(4 581)
(4 607)
(4 709)
(4 609)
(3 439)
(2 168)
(2 440)
(3 506)
(4 357)
(5 750)
(6 220)
(5 746)
Other
(677)
(48)
551
16
(10)
(46)
(7)
27
62
56
10
10
(459)
(462)
(468)
(479)
(373)
(400)
(777)
(799)
(263)
(201)
(1 857)
(1 944)
(427)
(404)
(502)
(589)
(491)
(443)
(1 132)
(1 240)
(1 802)
(1 989)
(819)
(633)
(814)
(750)
(594)
(1 113)
(1 131)
Cash from Financing Activities
1 280
N/A
2 257
+76%
22 169
+882%
(3 667)
N/A
(26 154)
-613%
2 601
N/A
3 262
+25%
2 012
-38%
5 698
+183%
(12 743)
N/A
(18 886)
-48%
(21 648)
-15%
(10 219)
+53%
(11 608)
-14%
(7 196)
+38%
(5 854)
+19%
9 409
N/A
8 643
-8%
(8 924)
N/A
(9 423)
-6%
(6 160)
+35%
(12 813)
-108%
(13 737)
-7%
(6 216)
+55%
(2 766)
+56%
(778)
+72%
(5 349)
-588%
(11 137)
-108%
(9 944)
+11%
(4 723)
+53%
3 244
N/A
3 465
+7%
8 685
+151%
9 658
+11%
(7 583)
N/A
(14 264)
-88%
(17 349)
-22%
(14 740)
+15%
(9 550)
+35%
(3 831)
+60%
5 657
N/A
Change in Cash
Effect of Foreign Exchange Rates
71
173
183
(23)
195
(78)
(655)
(837)
(163)
884
(12)
(14)
(663)
(380)
(37)
(534)
(241)
73
813
1 358
602
915
586
(854)
(2 505)
(1 917)
(243)
540
72
(333)
(542)
(690)
(478)
(88)
1 473
1 224
2 316
3 098
1 331
1 975
2 958
Net Change in Cash
(1 114)
N/A
1 337
N/A
818
-39%
(74)
N/A
612
N/A
(1 550)
N/A
(1 546)
+0%
3 762
N/A
7 156
+90%
(8 149)
N/A
(12 748)
-56%
(13 809)
-8%
(4 104)
+70%
(3 823)
+7%
(4 930)
-29%
(3 240)
+34%
(589)
+82%
1 257
N/A
653
-48%
5 133
+686%
8 633
+68%
4 670
-46%
33
-99%
(2 072)
N/A
(3 580)
-73%
(2 848)
+20%
133
N/A
3 041
+2 186%
3 002
-1%
1 947
-35%
7 246
+272%
2 159
-70%
2 970
+38%
9 595
+223%
8 717
-9%
7 054
-19%
335
-95%
(3 637)
N/A
(3 449)
+5%
13 005
N/A
27 190
+109%
Free Cash Flow
Free Cash Flow
(5 451)
N/A
(1 088)
+80%
(4 679)
-330%
3 804
N/A
10 584
+178%
(1 704)
N/A
663
N/A
1 231
+86%
(1 918)
N/A
2 951
N/A
5 940
+101%
7 472
+26%
6 937
-7%
8 343
+20%
2 009
-76%
2 941
+46%
2 398
-18%
1 875
-22%
3 729
+99%
10 194
+173%
14 878
+46%
12 061
-19%
11 110
-8%
9 164
-18%
4 734
-48%
3 092
-35%
5 740
+86%
11 549
+101%
12 683
+10%
8 785
-31%
5 409
-38%
2 141
-60%
1 813
-15%
7 041
+288%
17 491
+148%
21 265
+22%
15 062
-29%
11 311
-25%
8 493
-25%
12 246
+44%
17 375
+42%

See Also

Discover More