Exedy Corp
TSE:7278

Watchlist Manager
Exedy Corp Logo
Exedy Corp
TSE:7278
Watchlist
Price: 4 435 JPY 1.6% Market Closed
Market Cap: 208.3B JPY
Have any thoughts about
Exedy Corp?
Write Note

Cash Flow Statement

Cash Flow Statement
Exedy Corp

Rotate your device to view
Cash Flow Statement
Currency: JPY
Mar-2012 Sep-2012 Mar-2013 Sep-2013 Mar-2014 Sep-2014 Mar-2015 Sep-2015 Mar-2016 Sep-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 Sep-2024
Operating Cash Flow
Net Income
15 661
15 368
16 326
19 028
21 024
19 153
17 313
17 879
18 112
18 301
21 744
27 542
24 134
30 879
22 499
23 373
23 246
22 377
19 039
15 623
14 580
14 616
14 964
9 612
8 196
8 638
9 066
15 625
17 260
15 087
19 467
17 572
16 530
16 457
9 916
10 913
11 895
12 338
(13 274)
(11 386)
(11 565)
Depreciation & Amortization
11 676
11 555
11 734
11 813
12 210
12 937
14 363
15 923
16 925
17 336
16 456
20 450
15 865
20 869
17 104
17 320
18 399
17 677
17 881
18 224
18 194
18 751
18 464
18 497
18 276
17 946
18 563
18 830
19 118
19 504
19 463
19 568
19 741
19 875
19 923
19 686
19 528
19 355
19 269
18 153
16 857
Other Non-Cash Items
(143)
(218)
(710)
(962)
(3 123)
(2 471)
2 424
2 822
(261)
(511)
1 004
1 158
987
1 245
700
741
704
494
2 705
2 716
2 619
2 768
3 145
2 996
3 085
3 015
5 597
5 654
5 602
5 597
563
535
559
531
4 723
4 707
4 662
4 607
32 412
32 360
32 322
Cash Taxes Paid
7 392
5 121
4 329
5 810
5 395
7 477
8 932
5 746
4 756
4 749
5 461
9 180
7 933
9 948
7 531
7 473
7 272
8 275
8 380
6 861
6 417
5 810
5 656
4 793
5 654
4 643
4 508
4 705
3 792
3 906
3 737
6 205
6 855
7 776
7 826
6 065
5 299
4 417
4 722
5 266
5 765
Cash Interest Paid
412
463
536
606
633
650
803
930
1 104
1 145
1 040
1 335
1 114
1 267
981
911
799
822
1 001
1 072
1 125
1 145
1 016
907
878
882
837
824
825
814
804
807
799
767
853
840
873
846
737
766
632
Change in Working Capital
(14 250)
(12 269)
(7 946)
(4 095)
(282)
(8 085)
(16 403)
(11 071)
(7 611)
(4 021)
(5 842)
(7 217)
(8 916)
(13 591)
(7 298)
(9 361)
(11 058)
(8 706)
(7 866)
(4 815)
(872)
(2 755)
(469)
2 169
(164)
6
(3 121)
(4 372)
(5 699)
(7 759)
(11 058)
(10 186)
(14 018)
(11 182)
(7 339)
(8 927)
(3 085)
(2 982)
(798)
(3 402)
(5 739)
Cash from Operating Activities
12 944
N/A
14 436
+12%
19 404
+34%
25 784
+33%
29 829
+16%
21 534
-28%
17 697
-18%
25 553
+44%
27 165
+6%
31 105
+15%
33 362
+7%
41 933
+26%
32 011
-24%
39 343
+23%
33 005
-16%
32 073
-3%
31 291
-2%
31 842
+2%
31 759
0%
31 748
0%
34 521
+9%
33 380
-3%
36 104
+8%
33 274
-8%
29 393
-12%
29 605
+1%
30 105
+2%
35 737
+19%
36 281
+2%
32 429
-11%
28 435
-12%
27 489
-3%
22 812
-17%
25 681
+13%
27 223
+6%
26 379
-3%
33 000
+25%
33 318
+1%
37 609
+13%
35 725
-5%
31 875
-11%
Investing Cash Flow
Capital Expenditures
(19 877)
(22 349)
(22 742)
(23 390)
(21 690)
(22 365)
(26 118)
(29 140)
(25 185)
(24 163)
(28 801)
(34 949)
(26 100)
(29 610)
(21 893)
(22 433)
(24 292)
(28 481)
(28 212)
(28 101)
(26 498)
(23 828)
(26 295)
(23 252)
(22 187)
(23 874)
(17 000)
(18 129)
(17 300)
(14 165)
(14 804)
(12 797)
(11 699)
(12 302)
(12 445)
(12 813)
(12 703)
(10 945)
(9 476)
(8 541)
(8 130)
Other Items
79
865
629
61
(498)
(495)
471
64
(552)
(165)
173
373
(4)
205
(1 028)
(921)
(728)
(497)
449
102
519
(360)
(220)
(165)
(169)
234
235
72
34
(47)
(690)
315
(271)
(3 437)
(349)
(1 788)
(1 476)
(4 202)
(3 931)
(6 725)
(6 916)
Cash from Investing Activities
(19 798)
N/A
(21 484)
-9%
(22 113)
-3%
(23 329)
-5%
(22 188)
+5%
(22 860)
-3%
(25 647)
-12%
(29 076)
-13%
(25 737)
+11%
(24 328)
+5%
(28 628)
-18%
(34 576)
-21%
(26 104)
+25%
(29 405)
-13%
(22 921)
+22%
(23 354)
-2%
(25 020)
-7%
(28 978)
-16%
(27 763)
+4%
(27 999)
-1%
(25 979)
+7%
(24 188)
+7%
(26 515)
-10%
(23 417)
+12%
(22 356)
+5%
(23 640)
-6%
(16 765)
+29%
(18 057)
-8%
(17 266)
+4%
(14 212)
+18%
(15 494)
-9%
(12 482)
+19%
(11 970)
+4%
(15 739)
-31%
(12 794)
+19%
(14 601)
-14%
(14 179)
+3%
(15 147)
-7%
(13 407)
+11%
(15 266)
-14%
(15 046)
+1%
Financing Cash Flow
Net Issuance of Common Stock
(377)
0
(339)
(339)
(2)
(2)
0
0
(1)
(1)
0
0
0
0
0
0
0
0
0
0
0
0
(2 765)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(4 658)
(15 190)
Net Issuance of Debt
1 222
1 403
2 793
3 694
3 605
5 903
8 716
5 457
1 146
9 679
9 094
9 233
(799)
(1 706)
(2 630)
(2 342)
(1 707)
1 492
2 212
1 271
2 160
214
(555)
583
(571)
(1 338)
(3 537)
(5 973)
(7 231)
(7 810)
(6 017)
(6 823)
(3 996)
(6 238)
(4 833)
(2 192)
(5 409)
(4 524)
(4 632)
(6 554)
(4 871)
Cash Paid for Dividends
(2 656)
(2 413)
(2 407)
(2 403)
(2 404)
(3 365)
(3 846)
(3 364)
(3 363)
(3 364)
(3 366)
(5 531)
(3 849)
(5 773)
(4 089)
(4 330)
(4 330)
(4 573)
(4 572)
(4 314)
(4 332)
(4 334)
(4 333)
(4 271)
(4 278)
(3 515)
(3 517)
(2 811)
(2 813)
(3 281)
(3 285)
(4 207)
(4 228)
(4 467)
(4 468)
(4 235)
(4 232)
(4 928)
(4 927)
(5 626)
(5 641)
Other
6 772
6 232
(424)
(631)
(609)
(547)
(568)
(605)
(582)
(529)
(562)
(1 237)
(824)
(950)
(897)
(503)
(675)
(873)
(900)
(802)
(924)
(1 094)
(985)
(3 715)
(3 522)
(3 690)
(1 396)
(1 987)
(1 955)
(1 523)
(1 238)
(1 682)
(1 827)
(1 867)
(1 878)
(1 780)
(1 796)
(1 935)
(1 847)
(2 387)
(2 538)
Cash from Financing Activities
4 961
N/A
5 222
+5%
(377)
N/A
321
N/A
590
+84%
1 989
+237%
4 302
+116%
1 488
-65%
(2 800)
N/A
5 785
N/A
5 166
-11%
2 465
-52%
(5 472)
N/A
(8 429)
-54%
(7 616)
+10%
(7 175)
+6%
(6 712)
+6%
(3 954)
+41%
(3 260)
+18%
(3 845)
-18%
(3 096)
+19%
(5 214)
-68%
(8 638)
-66%
(7 403)
+14%
(8 371)
-13%
(8 543)
-2%
(8 450)
+1%
(10 771)
-27%
(11 999)
-11%
(12 614)
-5%
(10 540)
+16%
(12 712)
-21%
(10 051)
+21%
(12 572)
-25%
(11 179)
+11%
(8 207)
+27%
(11 437)
-39%
(11 387)
+0%
(11 406)
0%
(19 225)
-69%
(28 240)
-47%
Change in Cash
Effect of Foreign Exchange Rates
(221)
(452)
757
1 887
1 408
(336)
2 125
2 990
(777)
(3 231)
(431)
(349)
2 203
2 410
(162)
(311)
(264)
(771)
(21)
(304)
(585)
15
(948)
(265)
(429)
(531)
1 261
719
782
1 248
1 439
2 845
3 127
1 556
881
803
1 035
1 534
1 709
1 993
770
Net Change in Cash
(2 114)
N/A
(2 278)
-8%
(2 329)
-2%
4 663
N/A
9 639
+107%
327
-97%
(1 523)
N/A
955
N/A
(2 149)
N/A
9 331
N/A
9 469
+1%
9 473
+0%
2 638
-72%
3 919
+49%
2 306
-41%
1 233
-47%
(705)
N/A
(1 861)
-164%
715
N/A
(400)
N/A
4 861
N/A
3 993
-18%
3
-100%
2 189
+72 867%
(1 763)
N/A
(3 109)
-76%
6 151
N/A
7 628
+24%
7 798
+2%
6 851
-12%
3 840
-44%
5 140
+34%
3 918
-24%
(1 074)
N/A
4 131
N/A
4 374
+6%
8 419
+92%
8 318
-1%
14 505
+74%
3 227
-78%
(10 641)
N/A
Free Cash Flow
Free Cash Flow
(6 933)
N/A
(7 913)
-14%
(3 338)
+58%
2 394
N/A
8 139
+240%
(831)
N/A
(8 421)
-913%
(3 587)
+57%
1 980
N/A
6 942
+251%
4 561
-34%
6 984
+53%
5 911
-15%
9 733
+65%
11 112
+14%
9 640
-13%
6 999
-27%
3 361
-52%
3 547
+6%
3 647
+3%
8 023
+120%
9 552
+19%
9 809
+3%
10 022
+2%
7 206
-28%
5 731
-20%
13 105
+129%
17 608
+34%
18 981
+8%
18 264
-4%
13 631
-25%
14 692
+8%
11 113
-24%
13 379
+20%
14 778
+10%
13 566
-8%
20 297
+50%
22 373
+10%
28 133
+26%
27 184
-3%
23 745
-13%

See Also

Discover More