 |
 |
Printing |
 |
 |
Excel file |
| (PDF
: 36KB) |
|
|
(XLS : 30KB) |
|
 |
 |
SAMMY CORPORATION |
(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 |
 |
|
|
|
|