Shimano Inc
TSE:7309

Watchlist Manager
Shimano Inc Logo
Shimano Inc
TSE:7309
Watchlist
Price: 21 145 JPY 1.08% Market Closed
Market Cap: 1.9T JPY
Have any thoughts about
Shimano Inc?
Write Note

Cash Flow Statement

Cash Flow Statement
Shimano Inc

Rotate your device to view
Cash Flow Statement
Currency: JPY
Mar-2006 Sep-2006 Mar-2007 Sep-2007 Mar-2008 Sep-2008 Mar-2009 Sep-2009 Mar-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Jun-2012 Dec-2012 Jun-2013 Dec-2013 Jun-2014 Dec-2014 Jun-2015 Dec-2015 Jun-2016 Dec-2016 Jun-2017 Dec-2017 Jun-2018 Dec-2018 Jun-2019 Dec-2019 Mar-2020 Jun-2020 Dec-2020 Jun-2021 Dec-2021 Jun-2022 Dec-2022 Jun-2023 Dec-2023 Jun-2024
Operating Cash Flow
Net Income
(2 352)
(5 340)
2 428
9 065
410
4 974
(775)
(17 278)
(382)
10 937
17 165
26 086
32 977
24 558
29 555
39 044
38 477
41 386
45 222
49 249
68 553
89 652
100 399
82 535
68 402
63 302
54 563
64 163
71 224
69 481
71 393
142 786
76 663
84 820
119 309
153 728
169 886
174 112
151 916
83 438
70 914
Depreciation & Amortization
48
63
12
442
380
842
(17)
80
25
(52)
2 686
9 880
12 514
10 044
9 925
9 683
10 222
11 372
12 203
12 515
13 505
14 950
15 565
15 439
15 534
17 139
18 805
18 389
17 512
17 651
18 130
22 628
18 501
18 270
18 042
18 749
19 930
20 992
22 287
23 937
25 056
Other Non-Cash Items
(639)
(583)
(55)
556
714
188
156
3 740
11
(3 026)
(2 467)
1 853
1 582
1 338
902
(1 000)
779
20
(1 498)
1 663
(2 229)
(6 924)
(11 962)
(8 464)
(4 543)
(1 455)
9 053
(398)
(9 623)
(4 958)
(5 840)
(11 680)
(15 521)
(3 279)
4 068
(6 083)
(10 042)
(5 028)
(10 637)
3 234
(5 381)
Cash Taxes Paid
(3 634)
(6 030)
120
(168)
5 338
6 258
(5 664)
(6 776)
(736)
(919)
295
9 767
11 538
12 075
11 558
9 262
8 892
11 483
13 210
11 636
13 022
18 313
22 623
24 677
23 643
18 227
15 775
17 901
18 676
18 231
17 680
35 360
15 826
16 831
22 736
26 197
38 483
49 445
49 485
43 197
24 127
Cash Interest Paid
(11)
15
20
66
(24)
(18)
100
22
(119)
(159)
(89)
311
383
275
292
343
330
317
314
326
340
334
333
263
173
164
189
218
195
134
111
222
120
114
109
123
142
168
220
277
0
Change in Working Capital
4 269
(1 526)
(1 399)
415
(4 919)
(11 595)
12 447
30 897
(2 373)
(17 117)
(19 629)
(13 800)
(11 231)
(14 209)
(14 899)
(17 233)
(11 292)
(8 672)
(6 907)
(12 041)
(23 893)
(31 263)
(22 695)
(14 616)
(15 361)
(9 795)
(13 156)
(23 905)
(29 520)
(25 522)
(15 786)
(31 572)
(6 972)
(8 764)
(28 070)
(53 956)
(77 628)
(79 392)
(44 095)
3 958
19 036
Cash from Operating Activities
1 326
N/A
(7 386)
N/A
986
N/A
10 478
+963%
(3 415)
N/A
(5 591)
-64%
11 811
N/A
17 439
+48%
(2 719)
N/A
(9 258)
-240%
(2 245)
+76%
24 019
N/A
35 842
+49%
21 731
-39%
25 483
+17%
30 494
+20%
38 186
+25%
44 106
+16%
49 020
+11%
51 386
+5%
55 936
+9%
66 415
+19%
81 307
+22%
74 894
-8%
64 032
-15%
69 191
+8%
69 265
+0%
58 249
-16%
49 593
-15%
56 652
+14%
67 897
+20%
72 395
+7%
72 671
+0%
91 047
+25%
113 349
+24%
112 438
-1%
102 146
-9%
110 684
+8%
119 471
+8%
114 567
-4%
109 625
-4%
Investing Cash Flow
Capital Expenditures
(505)
(1 404)
(121)
1 659
225
(879)
(412)
(52)
412
254
(2 608)
(10 066)
(13 211)
(11 628)
(13 051)
(15 671)
(22 829)
(26 866)
(24 410)
(26 309)
(31 411)
(29 771)
(29 181)
(32 773)
(32 014)
(25 534)
(15 661)
(17 648)
(24 195)
(27 799)
(25 954)
(51 908)
(29 224)
(27 565)
(17 982)
(20 034)
(22 660)
(27 512)
(27 017)
(31 315)
(44 057)
Other Items
324
1 871
(73)
(2 440)
(1 310)
(10 113)
(981)
6 924
1 195
6 144
2 717
(995)
3 456
(1 247)
3 530
2 963
3 901
1 201
(2 795)
(3 743)
(3 294)
(1 171)
2 922
1 523
(2 040)
(22 683)
(35 996)
(30 543)
(24 813)
37 197
60 363
120 726
12 920
(763)
(1 743)
(95)
(395)
(5 866)
2 319
(445)
1 470
Cash from Investing Activities
(181)
N/A
467
N/A
(194)
N/A
(781)
-303%
(1 085)
-39%
(10 992)
-913%
(1 393)
+87%
6 872
N/A
1 607
-77%
6 398
+298%
109
-98%
(11 061)
N/A
(9 755)
+12%
(12 875)
-32%
(9 521)
+26%
(12 708)
-33%
(18 928)
-49%
(25 665)
-36%
(27 205)
-6%
(30 052)
-10%
(34 705)
-15%
(30 942)
+11%
(26 259)
+15%
(31 250)
-19%
(34 054)
-9%
(48 217)
-42%
(51 657)
-7%
(48 191)
+7%
(49 008)
-2%
9 398
N/A
34 409
+266%
68 818
+100%
(16 304)
N/A
(28 328)
-74%
(19 725)
+30%
(20 129)
-2%
(23 055)
-15%
(33 378)
-45%
(24 698)
+26%
(31 760)
-29%
(42 587)
-34%
Financing Cash Flow
Net Issuance of Common Stock
1 418
8 981
(1)
6 199
2
3 519
1
288
(2 004)
(2 687)
(4 546)
(2 546)
(2 546)
(1 861)
(2)
(3 863)
(3 863)
(8)
(11)
(9)
(11)
(14)
(18)
(15)
(6)
(4)
(6)
(9)
(18)
(19)
(14)
(28)
(13)
(18)
(20)
(24 235)
(45 913)
(34 411)
(17 624)
(14 669)
(25 781)
Net Issuance of Debt
(497)
(465)
286
(149)
(542)
(890)
(335)
44
(781)
1 247
1 467
1 332
4 697
4 654
5 658
(1 205)
(880)
2 048
331
(583)
1 642
198
(2 436)
(1 720)
(959)
(1 545)
(171)
(145)
(7 322)
(4 887)
1 554
3 108
(2 230)
(3 813)
(1 312)
2 092
(1 309)
(2 470)
(143)
(3 399)
(2 480)
Cash Paid for Dividends
(270)
(277)
(105)
(383)
(266)
(1 209)
(958)
(954)
25
76
80
(5 727)
(5 727)
(5 715)
(5 594)
(5 596)
(6 336)
(6 953)
(7 511)
(8 068)
(8 899)
(9 731)
(12 046)
(14 360)
(14 365)
(14 366)
(14 363)
(14 364)
(14 366)
(14 368)
(14 367)
(28 734)
(14 370)
(14 371)
(32 890)
(36 596)
(21 695)
(21 497)
(23 619)
(25 804)
(25 707)
Other
0
0
0
(42)
(22)
20
15
(136)
4
155
151
(6)
(75)
(70)
(43)
25
(4)
(2)
(3)
47
29
(28)
(8)
37
(206)
(249)
(633)
(629)
(3)
(2)
(5)
(10)
(5)
297
260
(35)
(1)
(44)
(58)
(89)
(25)
Cash from Financing Activities
651
N/A
8 239
+1 166%
180
-98%
5 625
+3 025%
(828)
N/A
1 440
N/A
(1 277)
N/A
(758)
+41%
(2 756)
-264%
(1 209)
+56%
(2 848)
-136%
(6 947)
-144%
(3 651)
+47%
(2 992)
+18%
19
N/A
(10 639)
N/A
(11 083)
-4%
(4 915)
+56%
(7 194)
-46%
(8 613)
-20%
(7 239)
+16%
(9 575)
-32%
(14 508)
-52%
(16 058)
-11%
(15 536)
+3%
(16 164)
-4%
(15 173)
+6%
(15 147)
+0%
(21 709)
-43%
(19 276)
+11%
(12 832)
+33%
(25 664)
-100%
(16 618)
+35%
(17 905)
-8%
(33 962)
-90%
(58 774)
-73%
(68 918)
-17%
(58 422)
+15%
(41 444)
+29%
(43 961)
-6%
(53 993)
-23%
Change in Cash
Effect of Foreign Exchange Rates
(297)
201
303
(1 850)
(1 779)
(737)
853
151
622
331
1 452
1 009
1 866
1 189
(2 539)
(2 848)
8 084
16 055
16 437
3 844
13 074
16 692
(5 605)
(23 215)
(5 858)
9 056
873
780
(2 246)
(3 266)
(1 128)
(2 256)
(1 505)
(9 356)
8 933
24 041
60 308
40 608
24 681
25 869
46 670
Net Change in Cash
1 499
N/A
1 521
+1%
1 275
-16%
13 472
+957%
(7 107)
N/A
(15 880)
-123%
9 994
N/A
23 704
+137%
(3 246)
N/A
(3 738)
-15%
(3 532)
+6%
7 020
N/A
24 302
+246%
7 053
-71%
13 442
+91%
4 299
-68%
16 259
+278%
29 581
+82%
31 058
+5%
16 565
-47%
27 066
+63%
42 590
+57%
34 935
-18%
4 371
-87%
8 584
+96%
13 866
+62%
3 308
-76%
(4 309)
N/A
(23 370)
-442%
43 508
N/A
88 346
+103%
113 293
+28%
38 244
-66%
35 458
-7%
68 595
+93%
57 576
-16%
70 481
+22%
59 492
-16%
78 010
+31%
64 715
-17%
59 715
-8%
Free Cash Flow
Free Cash Flow
821
N/A
(8 790)
N/A
865
N/A
12 137
+1 303%
(3 190)
N/A
(6 470)
-103%
11 399
N/A
17 387
+53%
(2 307)
N/A
(9 004)
-290%
(4 853)
+46%
13 953
N/A
22 631
+62%
10 103
-55%
12 432
+23%
14 823
+19%
15 357
+4%
17 240
+12%
24 610
+43%
25 077
+2%
24 525
-2%
36 644
+49%
52 126
+42%
42 121
-19%
32 018
-24%
43 657
+36%
53 604
+23%
40 601
-24%
25 398
-37%
28 853
+14%
41 943
+45%
20 487
-51%
43 447
+112%
63 482
+46%
95 367
+50%
92 404
-3%
79 486
-14%
83 172
+5%
92 454
+11%
83 252
-10%
65 568
-21%

See Also

Discover More