(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 | 13.72%8.73B | -25.86%7.68B | 7.43%10.35B | 516.18%9.64B | 239.64%1.56B | -106.54%-1.12B | 371.69%17.13B | -79.46%3.63B | 1,338.32%17.68B | -58.07%1.23B |
Net profit before non-cash adjustment | -4.36%5.22B | -38.00%5.46B | -0.28%8.8B | 6.49%8.82B | -1.95%8.29B | 4.60%8.45B | -15.49%8.08B | 5.60%9.56B | 59.86%9.05B | 52.35%5.66B |
Total adjustment of non-cash items | 128.16%1.68B | -57.93%735M | 16.00%1.75B | -19.94%1.51B | 11.43%1.88B | -4.58%1.69B | 4.86%1.77B | 886.55%1.69B | -59.86%171M | -60.15%426M |
-Depreciation and amortization | -9.07%1.39B | 3.65%1.53B | -4.52%1.48B | -4.50%1.55B | -3.57%1.62B | 4.35%1.68B | 4.54%1.61B | 11.34%1.54B | 31.43%1.38B | 28.73%1.05B |
-Reversal of impairment losses recognized in profit and loss | 1,050.00%345M | -80.65%30M | 278.05%155M | -53.93%41M | 97.78%89M | 181.25%45M | -93.25%16M | --237M | ---- | 269.47%835M |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 39.50%-121M | 93.98%-200M | -1,430.41%-3.32B |
-Share of associates | -262.50%-29M | 11.11%-8M | 52.63%-9M | -26.67%-19M | 92.89%-15M | -1,523.08%-211M | -550.00%-13M | 93.75%-2M | 42.86%-32M | 28.21%-56M |
-Disposal profit | -288.89%-140M | -142.35%-36M | 49.12%85M | 130.00%57M | -1,800.00%-190M | 76.19%-10M | -16.67%-42M | 95.28%-36M | -146.93%-763M | -267.93%-309M |
-Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 47.68%-192M | -114.44%-367M | --2.54B |
-Other non-cash items | 113.79%108M | -2,160.53%-783M | 131.40%38M | -132.18%-121M | 105.46%376M | -7.11%183M | -24.23%197M | 74.50%260M | 147.00%149M | -333.09%-317M |
Changes in working capital | 23.72%1.84B | 864.95%1.48B | 72.05%-194M | 91.94%-694M | 23.58%-8.61B | -254.73%-11.26B | 195.56%7.28B | -190.10%-7.62B | 273.93%8.45B | -161.99%-4.86B |
-Change in receivables | 16.04%2.53B | -65.12%2.18B | 2,655.51%6.26B | 102.31%227M | -51.32%-9.82B | -1,112.79%-6.49B | 104.57%641M | -380.48%-14.04B | 184.80%5B | -9.77%-5.9B |
-Change in inventory | -815.85%-1.68B | -198.92%-183M | -18.14%185M | 112.84%226M | -1,111.49%-1.76B | -92.91%174M | 358.50%2.45B | -72.58%535M | 51.95%1.95B | 175.35%1.28B |
-Change in prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -159.25%-2.04B | 638.76%3.45B | 301.29%467M |
-Change in payables | 263.78%4.99B | 24.44%-3.05B | -35.69%-4.03B | -3,356.98%-2.97B | -104.52%-86M | 176.87%1.9B | -126.03%-2.48B | 1,202.67%9.52B | -176.17%-863M | -75.69%1.13B |
-Provision for loans, leases and other losses | -141.57%-143M | 3,340.00%344M | 116.39%10M | -177.22%-61M | 109.74%79M | -352.65%-811M | --321M | ---- | ---- | ---- |
-Changes in other current assets | -255.31%-5.03B | 199.66%3.24B | -300.80%-3.25B | -5.05%1.62B | 143.73%1.7B | -193.84%-3.9B | 361.52%4.15B | -45.82%-1.59B | 40.91%-1.09B | -331.24%-1.84B |
-Changes in other current liabilities | 210.58%1.16B | -264.16%-1.05B | 137.55%639M | -79.00%269M | 159.89%1.28B | -197.81%-2.14B | --2.19B | ---- | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 26.47%-25M | 15.00%-34M | 16.67%-40M | -14.29%-48M | -23.53%-42M | 17.07%-34M | 22.64%-41M | 63.95%-53M | 30.66%-147M | 23.19%-212M |
Interest received (cash flow from operating activities) | 10.18%184M | -29.54%167M | 220.27%237M | -52.56%74M | 14.71%156M | -4.23%136M | 17.36%142M | -14.18%121M | 16.53%141M | 11.01%121M |
Tax refund paid | 49.96%-1.39B | -1.42%-2.79B | 0.25%-2.75B | 2.65%-2.75B | -12.80%-2.83B | -37.65%-2.51B | -147.22%-1.82B | -6.50%-737M | -10.90%-692M | -105.94%-624M |
Other operating cash inflow (outflow) | 0 | 0.00%-1M | -1M | 0 | 0 | 226M | 0 | 0 | 0.00%-1M | 0.00%-1M |
Operating cash flow | 49.22%7.49B | -35.63%5.02B | 12.93%7.8B | 700.26%6.91B | 65.12%-1.15B | -121.42%-3.3B | 420.12%15.41B | -82.55%2.96B | 3,209.55%16.98B | -79.15%513M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -62.49%-2.09B | -36.99%-1.29B | 54.31%-938M | -15.14%-2.05B | 29.72%-1.78B | -222.36%-2.54B | 73.91%-787M | -56.03%-3.02B | -134.30%-1.93B | -179.48%-825M |
Net intangibles purchase and sale | -17.02%-55M | 31.88%-47M | 27.37%-69M | -58.33%-95M | -50.00%-60M | 23.08%-40M | -4.00%-52M | -6.38%-50M | 64.93%-47M | -112.70%-134M |
Net business purchase and sale | --0 | --198M | --0 | 144.44%40M | ---90M | ---- | ---901M | ---- | ---9M | ---- |
Net investment product transactions | 367.65%364M | 71.67%-136M | -742.11%-480M | -134.76%-57M | 629.03%164M | 42.59%-31M | -100.00%-54M | -121.77%-27M | -95.99%124M | 631.99%3.09B |
Advance cash and loans provided to other parties | --0 | ---340M | --0 | 17.50%-33M | 92.02%-40M | -411.22%-501M | -60.66%-98M | -916.67%-61M | -200.00%-6M | 33.33%-2M |
Repayment of advance payments to other parties and cash income from loans | -97.84%12M | 4,169.23%555M | -72.92%13M | 6.67%48M | 200.00%45M | 25.00%15M | -76.00%12M | 733.33%50M | -81.82%6M | -74.81%33M |
Net changes in other investments | -38.46%-108M | -151.61%-78M | 27.91%-31M | 49.41%-43M | -240.00%-85M | -132.47%-25M | 237.50%77M | -139.44%-56M | -83.68%142M | 3,580.00%870M |
Investing cash flow | -65.49%-1.88B | 24.72%-1.13B | 31.37%-1.51B | -18.60%-2.19B | 40.72%-1.85B | -72.99%-3.12B | 42.94%-1.8B | -83.40%-3.16B | -156.85%-1.72B | 102.34%3.03B |
Financing cash flow | ||||||||||
Net issuance payments of debt | -181.76%-1.85B | 145.08%2.26B | -151.81%-5.01B | -144.77%-1.99B | 31,650.00%4.45B | -97.31%14M | 109.21%520M | -35.07%-5.65B | 28.34%-4.18B | -46.74%-5.83B |
Net common stock issuance | -5,678.26%-1.28B | 9.52%23M | 101.36%21M | -9,182.35%-1.54B | 13.33%17M | 103.16%15M | -23,650.00%-475M | 71.43%-2M | -75.00%-7M | ---4M |
Increase or decrease of lease financing | 5.92%-159M | -0.60%-169M | -16.67%-168M | -13.39%-144M | -4.10%-127M | 34.76%-122M | -30.77%-187M | -5.93%-143M | -7.14%-135M | -9.57%-126M |
Cash dividends paid | 7.86%-1.03B | -18.27%-1.12B | 3.27%-947M | 0.10%-979M | -10.73%-980M | -10.21%-885M | -50.09%-803M | -73.70%-535M | -36.28%-308M | -26.97%-226M |
Cash dividends for minorities | -20.00%-24M | 4.76%-20M | -5.00%-21M | 47.37%-20M | 13.64%-38M | -51.72%-44M | -163.64%-29M | -22.22%-11M | 25.00%-9M | -71.43%-12M |
Net other fund-raising expenses | 33.33%-2M | -50.00%-3M | 33.33%-2M | 0.00%-3M | -200.00%-3M | 0.00%-1M | 50.00%-1M | 33.33%-2M | 0.00%-3M | -50.00%-3M |
Financing cash flow | -548.14%-4.35B | 115.83%970M | -30.94%-6.13B | -241.22%-4.68B | 423.95%3.31B | -4.92%-1.02B | 84.62%-975M | -36.56%-6.34B | 25.18%-4.64B | -45.05%-6.2B |
Net cash flow | ||||||||||
Beginning cash position | 20.88%28.15B | 0.73%23.29B | -0.24%23.12B | 1.37%23.17B | -24.56%22.86B | 72.77%30.3B | -27.52%17.54B | 78.12%24.2B | -16.43%13.59B | -1.68%16.26B |
Current changes in cash | -73.82%1.27B | 2,775.15%4.86B | 369.44%169M | -88.54%36M | 104.22%314M | -158.93%-7.44B | 293.18%12.63B | -161.59%-6.54B | 498.98%10.61B | -733.86%-2.66B |
Cash adjustments other than cash changes | ---- | --2M | ---- | -9,000.00%-91M | 0.00%-1M | -100.74%-1M | 209.76%135M | ---123M | ---- | -124.39%-10M |
End cash Position | 4.52%29.42B | 20.88%28.15B | 0.73%23.29B | -0.24%23.12B | 1.37%23.17B | -24.56%22.86B | 72.77%30.3B | -27.52%17.54B | 78.12%24.2B | -16.43%13.59B |
Free cash flow | 42.16%5.24B | -44.88%3.68B | 43.88%6.68B | 236.18%4.65B | 45.82%-3.41B | -143.28%-6.3B | 7,300.99%14.55B | -101.39%-202M | 1,235.39%14.57B | -175.92%-1.28B |
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
No Data