Doutor Coffee Co., Ltd.
Investor Relations

Cash Flow

Fiscal Years Ended March 31

Unit: ¥ million
  2003 2004 2005 2006 2007
Operating Activities          
  Income Before Income Taxes
     and Minority Interests
4,359 1,573 4,402 4,855 3,924
  Depreciation and Amortization 1,866 1,869 1,807 1,898 1,922
  Loss of Disposal of Fixed Assets 139 402 228 112 122
  Loss on Revaluation of Land - 1,920 - - -
  Loss on Closure of Coffee Shops - 486 307 75 169
  Write-off of Security Deposits - 340 108 - -
  Impairment Loss - - - 328 153
  Increase (triangleDecrease)
     in Allowance for Doubtful Accounts
9 5 triangle11 34 triangle19
  Increase (triangleDecrease)
     in Allowance for Bonuses
triangle1 24 62 207 47
  Increase (triangleDecrease)
   in Liability for Retirement Benefits
110 triangle19 0 triangle18 164
  Increase (triangleDecrease)
     in Allowance for Directors' Retirement
     Benefits
15 28 triangle8 29 triangle759
  Interest and Dividend Income triangle12 triangle17 triangle12 triangle18 triangle254
  Interest Expenses 18 10 5 5 6
  Foreign Exchange Loss(triangleGain) - 88 triangle59 triangle9 triangle0
  Decrease (triangleIncrease)
     in Trade Receivables
118 133 triangle142 triangle120 triangle457
  Decrease (triangleIncrease)
     in Inventories
262 257 141 triangle21 71
  Increase (triangleDecrease)
     in Trade Payable
triangle27 417 triangle148 53 triangle46
  Increase (triangleDecrease)
     in Other Long-term Liabilities
226 422 triangle206 61 0
  Other triangle46 223 triangle405 144 triangle273
  Subtotal 7,038 8,168 6,071 7,619 4,806
  Interest and Dividends Received 12 16 10 15 230
  Interest Paid triangle12 triangle11 triangle5 triangle7 triangle7
  Income Taxes Paid triangle2,032 triangle1,794 triangle523 triangle2,444 triangle2,229
  Net Cash Provided by Operating
     Activities
5,005 6,378 5,552 5,182 2,799

         
Investing Activities          
  Purchase of Tangible Fixed Assets triangle4,229 triangle3,494 triangle1,628 triangle1,354 triangle2,829
  Proceeds from Sale of Tangible Fixed
     Assets
197 245 1,597 14 26
  Purchase of Intangible Fixed Assets triangle770 triangle717 triangle260 triangle168 triangle104
  Proceeds from Sale of Intangible Fixed
     Assets
0 0 0 - 0
  Payments for Purchase of Marketable
     Securities
- triangle1,999 triangle2,498 triangle4,499 triangle6,299
  Proceeds from Sale of Marketable
     Securities
- 1,000 2,900 3,000 5,600
  Purchase of Investment Securities triangle1 triangle1 triangle1 triangle1,497 triangle2,143
  Proceeds from Sale of Investment
     Securities
0 - - - -
  Payments for Security Deposits triangle1,364 triangle301 triangle688 triangle236 triangle808
  Proceeds from Return of Security
     Deposits
225 870 433 342 556
  Payments for Increase in Other
     Investments
triangle124 triangle53 triangle88 triangle62 triangle167
  Proceeds from Decrease in Other
     Investments
0 4 - 1 44
  Other triangle65 triangle70 triangle6 triangle50 50
  Net Cash Used in Investing Activities triangle6,132 triangle4,517 triangle241 triangle4,510 triangle6,075

         
Financing Activities

     
  Proceeds from Short-term Loans Payable 6,970 1,460 1,040 1,040 1,040
  Repayment of Short-term Loans Payable triangle7,950 triangle1,260 triangle1,040 triangle1,040 triangle1,040
  Proceeds from Long-term Loans Payable 140 145 230 80 -
  Repayment of Long-term Loans Payable triangle107 triangle92 triangle227 triangle146 triangle139
  Payments for Redemption of Convertible
     Bonds
- triangle1,444 - triangle30 -
  Proceeds from Inssuance of Convertible
     Bonds
9,975 - - - -
  Proceeds from New Stock Issuance - - - 159 1
  Cash Dividends triangle365 triangle387 triangle387 triangle430 triangle673
  Other triangle0 triangle0 triangle0 triangle1 3
  Net Cash Provided by (Used in)
     Financing Activities
8,662 triangle1,578 triangle384 triangle368 triangle3,948

         
Effect of Exchange Rate Changes on Cash and Cash Equivalents triangle2 triangle82 62 9 0
Net Increase in Cash and Cash Equivalents 7,533 200 4,989 312 triangle7,223
Cash and Cash Equivalents, Beginning of Year 2,248 9,782 9,982 14,972 15,285
Cash and Cash Equivalents, End of Year 9,782 9,982 14,972 15,285 8,061

(As of March 31)

Page top

Terms of Use  Privacy Policy