SEGA SAMMY HOLDINGS  
"" corporate top japanese
   
IR TOP Site Map FAQs and Cotact Request Form IR Policy Schedule
   
Investor Relations
Top Message
Individual Investors
To Shareholders
Financial Reports
Financial Reports
Financial Highlights
Financial Statemenet
Segment Information
Company Overview
IR Library
Group Information
Service & Tools
Report & Release
Stock Information
Top 10 Content
Old Sega-Sammy Data
EUROLAND

Financial Statements
Cash Flow
Cash Flow
pdf Printing Excel Excel file
(PDF : 36KB)   (XLS : 30KB)
icon SAMMY CORPORATION

(Millions of yen)

(Millions of yen)

2000/3

2001/3

2002/3

2003/3

2004/3

I Cash Flows From Operating Activities:

Income before income taxes and minority interests

5,925

19,978

46,952

46,585

67,938

Depreciation

1,039

1,103

2,067

2,697

3,715

Amortization of consolidated goodwill

567

296

517

873

720

Special recovery response expense

-

-

5,958

-

-

Loss on sales of investment securities

-

-

-

-

123

Loss from revaluation of investments

-

-

-

-

35

Gain on change holding ratio of affiliates

-

-53

-

6

-5

Loss on disposal of property, plant and equipment

81

90

359

149

237

Gain (loss) on sales of property, plant and equipment

18

79

-11

-24

-5

Equity in earings of affiliates

-

8

-20

-12

1,835

Loss from revaluation of golf club memberships

-

59

127

9

5

Gain on investment from anonymous associations

-223

-1,062

-87

-129

-

Increase in provision for doubtful accounts

68

238

455

-290

-57

Increase in accrued employees' bonuses

142

287

308

140

256

Decrease in retirement benefits for employees

54

-221

-

-

-

Increase in retirement benefits for employees

-

440

235

114

292

Increase in retirement benefits for directors and corporate auditors

18

185

131

115

76

Receipts of interest and dividends income

-39

-55

-71

-104

-235

Payment of interest expense

149

144

186

180

298

Bond issuing expense

-

-

-

-

643

Gains and losses on foreign exchange

16

-9

-87

47

0

Increase in notes and accounts receivable

-7,959

-14,608

-23,626

23,309

-58,305

Increase (decrease) in inventories

1,134

-8,229

-1,813

-713

-1,618

Changes in notes and accounts payable

2,092

12,044

3,919

-10,119

36,623

Increase (decrease) in accrued consumption taxes, etc.

235

-151

2,127

-1,342

937

Payment of litigation deposit

-

-

-5,000

-

-

Increase in long-term guarantee deposits

138

220

832

1,044

707

Payment of benefits for directors and corporate auditors

-50

-80

-253

-312

-333

Others

731

2,002

-495

517

8,228

Subtotal

4,143

12,707

32,714

63,115

62,116

Receipts of interest and dividend income

39

55

148

147

253

Payment of interest expsenses

-140

-130

-181

-198

-263

Payment of special recovery response expenses

-

-

-5,958

-

-

Payment of income taxes

-1,509

-4,917

-13,582

-31,419

-25,524

Net cash provided by operating activities

2,533

7,713

13,141

31,645

36,581

II Cash Flows from Investing Activities:

Payments into time deposits

-110

-106

-127

-1

-3,000

Proceeds from reimbursement of time deposits

147

101

309

21

-

Proceeds from sales of shares in associated companies

-

-

595

191

-

Payment for acquisition of shares in associated companies

-

-

-

-

-45,442

Proceeds from sales of securities

13

-

-

-

-

Payment for purchase of investment securities

-35

-829

-886

-695

-1,119

Proceed from sales of investment securities

3

10

64

103

116

Payment for acquisition of investments

-

-

-

-2,840

426

Proceeds from acquisition of new consolidated subsidiaries

-

187

134

89

698

Payment for acquisition of shares in subsidiaries to accompany change in consolidation range

-1

-

-113

-2,008

-385

Payment for purchases of property, plant and equipment

-2,288

-4,388

-4,963

-3,901

-8,200

Proceeds from sales of property, plant and equipment

11

76

98

568

235

Payments on purchase of intangible assets

-203

-264

-1,212

-747

-877

Payments of loans receivable

-283

-758

-1,470

-548

-531

Proceeds from collections of loans receivable

91

395

760

610

1,433

Others

-271

-157

13

-124

130

Net cash provided by investing activities

-2,927

-5,732

-6,798

-9,284

-57,368

III Cash Flows from Financing Activities:

Increase (decrease) in short-term bank loans-net

-863

-637

-1,794

-2,377

-920

Proceeds from issuance of long-term debt

-

3,000

659

606

2,150

Repayment of long-term debt

-492

-

-600

-1,696

-1,151

Proceeds from issuance of stock

7,371

198

6,049

201

14,823

Proceeds from issuance of debt securities

-

-

-

200

54,456

Payments on redemption of debt securities

-

-

-

-

-75

Proceeds from issuance of shares warrants

-

-

-

-

621

Proceeds upon receipt from minority shareholders

-

120

-

97

210

Cash dividends paid

-189

-505

-1,536

-2,670

-5,486

Dividends paid to minority shareholders

-

-

-

-35

-26

Payment for purchase of treasury stock

-

-

-

-12,535

-3,466

Installment payment on purchase of property and equipment

-59

-7

-5

7

-6

Others

-1

1

0

-

-

Net cash provided by financing activitie

5,764

2,167

2,772

-18,201

61,128

Translation adjustments on Cash and Cash Equivalents

-55

23

106

-126

-70

Net Increase in Cash and Cash Equivalents

5,314

4,172

9,221

4,031

40,270

Cash and Cash Equivalents at Beginning of Year

3,826

9,141

13,313

22,535

26,567

Cash and Cash Equivalents at End of Year

9,141

13,313

22,535

26,567

66,838



Related Link