(FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | (FY)Dec 31, 2018 | (FY)Dec 31, 2017 | (FY)Dec 31, 2016 | (FY)Dec 31, 2015 | (FY)Dec 31, 2014 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 205.50%1.55B | -387.75%-1.47B | -109.43%-302M | 17,683.33%3.2B | 100.89%18M | -5,594.59%-2.03B | -95.73%37M | 909.35%866M | -105.18%-107M | 717.96%2.06B |
Net profit before non-cash adjustment | 39.00%417M | 400.00%300M | -92.17%60M | 162.33%766M | 43.14%292M | -70.82%204M | 50.32%699M | -9.88%465M | 55.89%516M | -18.87%331M |
Total adjustment of non-cash items | 348.74%495M | 14.96%-199M | -291.80%-234M | 2,950.00%122M | -69.23%4M | 104.04%13M | -2,200.00%-322M | 96.66%-14M | -282.17%-419M | 434.88%230M |
-Depreciation and amortization | -2.90%67M | -4.17%69M | 0.00%72M | -4.00%72M | -19.35%75M | 10.71%93M | -11.58%84M | -19.49%95M | 43.90%118M | 1.23%82M |
-Reversal of impairment losses recognized in profit and loss | --0 | --2M | --0 | 1,600.00%17M | -95.00%1M | -92.06%20M | 265.22%252M | 130.00%69M | --30M | ---- |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 89.31%-45M | -257.68%-421M | 662.86%267M |
-Share of associates | -266.67%-11M | -50.00%-3M | -133.33%-2M | 100.00%6M | 0.00%3M | 400.00%3M | ---1M | --0 | ---- | ---- |
-Disposal profit | 71.43%-4M | 48.15%-14M | -1,250.00%-27M | 94.12%-2M | -342.86%-34M | 102.54%14M | -424.76%-551M | 18.60%-105M | -63.29%-129M | 33.05%-79M |
-Pension and employee benefit expenses | ---- | ---- | ---- | ---- | --5M | ---- | ---- | ---- | --80M | ---- |
-Other non-cash items | 275.10%443M | 8.66%-253M | -1,055.17%-277M | 163.04%29M | 60.68%-46M | -10.38%-117M | -278.57%-106M | 71.13%-28M | -142.50%-97M | -900.00%-40M |
Changes in working capital | 140.75%641M | -1,119.38%-1.57B | -105.58%-129M | 934.66%2.31B | 87.69%-277M | -561.76%-2.25B | -181.93%-340M | 303.43%415M | -113.57%-204M | 291.46%1.5B |
-Change in receivables | 112.93%201M | -263.08%-1.55B | -114.22%-428M | 448.26%3.01B | 46.70%-864M | -96.72%-1.62B | -234.64%-824M | -37.55%612M | -4.85%980M | 1,053.70%1.03B |
-Change in prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 101.96%18M | -196.64%-919M | 374.86%951M |
-Change in payables | 420.97%323M | -73.62%62M | 127.04%235M | -257.71%-869M | 396.24%551M | -311.36%-186M | 157.89%88M | -5.56%-152M | 76.92%-144M | -13.04%-624M |
-Change in accrued expense | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -156.25%-18M | 313.33%32M | -134.09%-15M |
-Provision for loans, leases and other losses | -73.33%12M | 184.91%45M | -146.09%-53M | 2,200.00%115M | 121.74%5M | 17.86%-23M | ---28M | ---- | ---- | ---- |
-Changes in other current assets | 183.33%105M | -207.69%-126M | 105.26%117M | 83.87%57M | 107.38%31M | -199.06%-420M | 1,042.22%424M | 70.59%-45M | -195.03%-153M | -9.04%161M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 0 | 0 | 0.00%-1M | 0.00%-1M | 0.00%-1M | 0.00%-1M | 0.00%-1M | 0.00%-1M | 0.00%-1M | 0.00%-1M |
Interest received (cash flow from operating activities) | 24.77%136M | 12.37%109M | 6.59%97M | -7.14%91M | 12.64%98M | -1.14%87M | -6.38%88M | -3.09%94M | -10.19%97M | 1.89%108M |
Tax refund paid | -216.95%-138M | 132.24%118M | -105.62%-366M | -229.93%-178M | 133.25%137M | -171.05%-412M | -390.32%-152M | 42.59%-31M | 39.33%-54M | -1,680.00%-89M |
Other operating cash inflow (outflow) | 0 | 0 | -1M | 0 | -5M | 0 | 200.00%1M | 98.75%-1M | -80M | 0 |
Operating cash flow | 224.56%1.55B | -117.45%-1.25B | -118.41%-573M | 1,160.32%3.11B | 110.47%247M | -8,637.04%-2.36B | -102.91%-27M | 739.31%927M | -106.96%-145M | 989.74%2.08B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -250.00%-119M | 85.77%-34M | -246.38%-239M | -360.00%-69M | 84.69%-15M | -9,700.00%-98M | -101.54%-1M | 309.68%65M | 71.30%-31M | -63.64%-108M |
Net intangibles purchase and sale | ---- | ---- | ---- | 80.00%-1M | ---5M | --0 | 30.00%-7M | -400.00%-10M | 75.00%-2M | ---8M |
Net business purchase and sale | ---- | ---- | ---- | ---- | ---- | 42.38%-87M | -2,416.67%-151M | ---6M | ---- | ---- |
Net investment product transactions | 294.17%800M | -163.29%-412M | 184.28%651M | -41.58%229M | 159.48%392M | -410.85%-659M | -52.89%212M | 374.39%450M | -119.83%-164M | 383.63%827M |
Advance cash and loans provided to other parties | 3.57%-27M | -40.00%-28M | 4.76%-20M | -90.91%-21M | ---11M | ---- | ---- | ---1M | ---- | 50.00%-1M |
Repayment of advance payments to other parties and cash income from loans | 81.82%20M | 57.14%11M | 40.00%7M | 25.00%5M | 33.33%4M | -25.00%3M | -20.00%4M | 0.00%5M | 0.00%5M | 0.00%5M |
Net changes in other investments | -44.44%5M | -74.29%9M | 1,650.00%35M | -77.78%2M | -25.00%9M | -62.50%12M | -84.47%32M | 276.07%206M | -11,600.00%-117M | -200.00%-1M |
Investing cash flow | 249.56%679M | -204.61%-454M | 199.31%434M | -61.23%145M | 145.11%374M | -1,031.46%-829M | -87.45%89M | 329.45%709M | -143.28%-309M | 555.05%714M |
Financing cash flow | ||||||||||
Net common stock issuance | --0 | --0 | 99.97%-1M | -287,300.00%-2.87B | 50.00%-1M | 98.77%-2M | 19.31%-163M | -621.43%-202M | 94.00%-28M | -23,250.00%-467M |
Increase or decrease of lease financing | 0.00%-2M | ---2M | --0 | --0 | ---- | ---- | ---- | ---- | ---- | ---- |
Cash dividends paid | 0.93%-107M | 0.00%-108M | 21.17%-108M | 0.00%-137M | -0.74%-137M | 2.16%-136M | 3.47%-139M | 0.69%-144M | 7.64%-145M | 40.75%-157M |
Cash dividends for minorities | ---- | ---- | ---- | ---- | ---- | ---- | 0.00%-3M | 0.00%-3M | 50.00%-3M | ---6M |
Net other fund-raising expenses | 0.00%-1M | -200.00%-1M | --1M | ---- | ---- | ---- | ---- | ---- | ---- | --1M |
Financing cash flow | 0.90%-110M | -2.78%-111M | 96.41%-108M | -2,081.88%-3.01B | 0.00%-138M | 54.75%-138M | 12.61%-305M | -98.30%-349M | 72.02%-176M | -135.58%-629M |
Net cash flow | ||||||||||
Beginning cash position | -21.98%6.42B | -2.90%8.23B | 2.99%8.48B | 6.23%8.23B | -30.04%7.75B | -2.14%11.08B | 12.83%11.32B | -5.92%10.03B | 25.51%10.66B | -4.27%8.5B |
Current changes in cash | 217.12%2.12B | -633.20%-1.81B | -200.00%-247M | -48.86%247M | 114.52%483M | -1,268.72%-3.33B | -118.88%-243M | 304.29%1.29B | -129.07%-630M | 652.81%2.17B |
Cash adjustments other than cash changes | ---- | 0.00%1M | 200.00%1M | ---1M | ---- | -200.00%-1M | --1M | ---- | ---1M | ---- |
End cash Position | 33.02%8.54B | -21.98%6.42B | -2.90%8.23B | 2.99%8.48B | 6.23%8.23B | -30.04%7.75B | -2.14%11.08B | 12.83%11.32B | -5.92%10.03B | 25.51%10.66B |
Free cash flow | 210.43%1.43B | -58.58%-1.29B | -126.86%-816M | 1,280.91%3.04B | 108.84%220M | -2,666.67%-2.49B | -110.40%-90M | 517.87%865M | -110.84%-207M | 736.67%1.91B |
Currency Unit | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |
No Data