(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 | 59.78%2.76B | -71.28%1.73B | -8.68%6.02B | 83.32%6.59B | -4.26%3.59B | -35.22%3.75B | 15.22%5.8B | 32.26%5.03B | 44.39%3.8B | -41.83%2.63B |
Net profit before non-cash adjustment | 83.10%611.82M | -90.56%334.15M | 168.14%3.54B | -9.47%1.32B | -66.20%1.46B | -11.63%4.31B | -5.91%4.88B | 65.93%5.19B | 77.31%3.13B | -26.04%1.76B |
Total adjustment of non-cash items | -7.03%2.18B | 71.88%2.35B | -61.93%1.37B | 15.74%3.59B | 355.79%3.1B | 24.07%679.95M | -56.18%548.04M | 48.78%1.25B | -6.60%840.51M | -20.99%899.87M |
-Depreciation and amortization | -9.87%2.25B | -11.30%2.49B | -12.50%2.81B | 32.83%3.21B | 197.02%2.42B | -1.10%813.45M | -12.63%822.48M | 5.36%941.41M | -10.11%893.53M | -12.62%994.08M |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | -95.05%1.82M | -93.82%36.8M | --595.86M | ---- | -85.80%973K | 54.14%6.85M | -43.29%4.44M | 124.21%7.84M |
-Disposal profit | 62.08%40.56M | 103.72%25.03M | -2,281.38%-672.85M | -36.66%30.85M | 315.46%48.7M | 148.22%11.72M | -59.39%4.72M | 6.39%11.63M | 60.44%10.93M | -38.40%6.81M |
-Net exchange gains and losses | 53.27%-60.31M | -69.45%-129.05M | -290.48%-76.16M | 330.20%39.98M | -27.85%9.29M | -42.32%12.88M | -45.32%22.33M | 20,833.50%40.85M | 99.62%-197K | 19.11%-51.21M |
-Other non-cash items | -9.05%-43.23M | 94.30%-39.64M | -357.55%-695.38M | 824.19%270M | 118.48%29.22M | 47.73%-158.1M | -221.08%-302.48M | 466.34%249.82M | -18.29%-68.19M | -215.00%-57.65M |
Changes in working capital | 96.59%-32.53M | -185.57%-953.1M | -33.82%1.11B | 274.94%1.68B | 22.30%-962.12M | -437.07%-1.24B | 126.11%367.36M | -763.13%-1.41B | -466.81%-163.02M | -102.86%-28.76M |
-Change in receivables | 151.24%230.14M | -106.58%-449.16M | -112.12%-217.43M | 267.31%1.79B | -141.11%-1.07B | 52.61%-444.65M | -65.53%-938.27M | -303.89%-566.84M | 83.16%-140.35M | -149.72%-833.64M |
-Change in inventory | 50.55%-147.12M | -182.14%-297.54M | 197.49%362.22M | 5.16%-371.54M | 33.95%-391.76M | -79.23%-593.16M | -230.98%-330.95M | 194.86%252.67M | 18.69%-266.37M | -287.56%-327.6M |
-Change in payables | -49.39%-269.2M | -120.92%-180.2M | 981.22%861.37M | -1.70%79.67M | 124.32%81.05M | -123.31%-333.24M | 250.70%1.43B | -831.43%-948.59M | -82.69%129.69M | 377.85%749.13M |
-Change in accrued expense | -6.37%164.12M | 391.92%175.28M | -64.67%35.63M | -77.52%100.86M | 112.08%448.68M | -14.58%211.56M | -2.27%247.66M | -15.23%253.41M | 385.37%298.94M | -52.16%61.59M |
-Provision for loans, leases and other losses | 100.44%394K | -226.65%-89.62M | -32.05%70.76M | 472.63%104.13M | 47.91%-27.95M | 71.43%-53.65M | 15.06%-187.79M | -0.95%-221.08M | -245.70%-218.99M | 481.19%150.31M |
-Changes in other current assets | 90.29%-10.86M | -8,846.44%-111.87M | 105.41%1.28M | -84,385.71%-23.66M | 99.89%-28K | -117.06%-25.11M | 183.32%147.19M | -618.55%-176.65M | -80.13%34.07M | 125.77%171.46M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 2.43%-19.98M | 43.22%-20.48M | 2.99%-36.06M | -26.85%-37.17M | -127.74%-29.3M | -26.18%-12.87M | 4.06%-10.2M | 15.99%-10.63M | 11.36%-12.65M | 4.14%-14.27M |
Interest received (cash flow from operating activities) | 70.53%120.64M | 13.30%70.74M | 57.49%62.44M | -12.99%39.65M | 9.58%45.56M | 24.07%41.58M | 25.51%33.52M | -3.54%26.7M | -19.61%27.68M | 16.27%34.44M |
Tax refund paid | 129.27%250.39M | -185.97%-855.37M | 35.58%-299.11M | 64.41%-464.33M | 7.61%-1.3B | 28.93%-1.41B | -40.95%-1.99B | -154.88%-1.41B | 29.81%-553.12M | 39.43%-788.06M |
Other operating cash inflow (outflow) | -26.04%126.14M | 1,409.17%170.56M | 96.37%-13.03M | -64.94%-359.09M | -217.71M | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 196.11%3.24B | -80.92%1.09B | -0.64%5.73B | 176.22%5.77B | -11.92%2.09B | -38.13%2.37B | 5.37%3.83B | 11.37%3.64B | 74.97%3.27B | -42.43%1.87B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 40.95%-458.43M | -130.71%-776.38M | 86.14%-336.52M | 71.49%-2.43B | 41.15%-8.52B | -348.83%-14.47B | -283.44%-3.22B | 1.99%-840.93M | -81.70%-858.04M | 67.97%-472.22M |
Net intangibles purchase and sale | 0.72%-45.72M | -79.25%-46.05M | 5.22%-25.69M | -45.25%-27.11M | 75.89%-18.66M | 57.61%-77.4M | -123.40%-182.58M | ---81.73M | ---- | 93.14%-710K |
Net business purchase and sale | ---33.62M | --0 | ---- | ---- | -67.56%-264.27M | 82.56%-157.72M | ---904.32M | ---- | ---- | ---- |
Net investment product transactions | -6.26%-456.97M | -9,130.76%-430.06M | 36.67%-4.66M | -107.75%-7.36M | 181.72%94.97M | -1,512.04%-116.21M | -16.76%-7.21M | -100.66%-6.17M | 555.13%929.48M | -169.09%-204.22M |
Net changes in other investments | -140.71%-811K | -47.55%1.99M | 85.90%3.8M | 175.71%2.04M | -75.58%741K | 120.33%3.03M | -99.98%1.38M | 400.23%6B | -300.10%-2B | 66.71%-499.46M |
Investing cash flow | 20.39%-995.55M | -244.42%-1.25B | 85.24%-363.08M | 71.73%-2.46B | 41.27%-8.7B | -243.30%-14.82B | -185.14%-4.32B | 363.15%5.07B | -63.77%-1.93B | 56.25%-1.18B |
Financing cash flow | ||||||||||
Net issuance payments of debt | 50.00%-1B | 60.00%-2B | -400.00%-5B | -112.50%-1B | 100.00%8B | 14.29%4B | --3.5B | ---- | ---- | ---- |
Net common stock issuance | -43.08%-455K | -30.86%-318K | -40.46%-243K | 46.77%-173K | 30.70%-325K | 34.50%-469K | 99.96%-716K | -357,605.30%-1.89B | 99.30%-528K | -119,157.14%-75.13M |
Cash dividends paid | 0.14%-389.33M | -0.36%-389.88M | 0.36%-388.5M | 19.90%-389.9M | -24.18%-486.79M | -1.07%-392.01M | -7.40%-387.85M | -17.59%-361.13M | 0.99%-307.1M | -0.35%-310.17M |
Net other fund-raising expenses | 2.73%-13.32M | 7.30%-13.7M | -302.31%-14.77M | -152.72%-3.67M | 0.00%-1.45M | 0.07%-1.45M | -33.52%-1.45M | ---1.09M | ---- | ---- |
Financing cash flow | 41.63%-1.4B | 55.51%-2.4B | -287.70%-5.4B | -118.55%-1.39B | 108.30%7.51B | 15.95%3.61B | 238.17%3.11B | -631.69%-2.25B | 20.16%-307.63M | -24.63%-385.3M |
Net cash flow | ||||||||||
Beginning cash position | -33.67%4.82B | -0.00%7.27B | 35.29%7.27B | 19.98%5.37B | -66.40%4.48B | 24.39%13.33B | 149.92%10.72B | 31.51%4.29B | 10.29%3.26B | 8.96%2.96B |
Current changes in cash | 132.80%839.91M | -7,250.31%-2.56B | -101.82%-34.84M | 113.67%1.91B | 110.13%896.12M | -436.90%-8.84B | -59.34%2.63B | 526.32%6.46B | 238.73%1.03B | 25.15%304.34M |
Effect of exchange rate changes | -100.04%-42K | 225.22%112.4M | 290.10%34.56M | -1,537.84%-18.18M | 89.01%-1.11M | 3.33%-10.1M | 61.34%-10.45M | -697.17%-27.02M | ---3.39M | ---- |
Cash adjustments other than cash changes | 0.00%-1K | 0.00%-1K | 0.00%-1K | -200.00%-1K | --1K | ---- | ---- | ---- | 0.00%-1K | 0.00%-1K |
End cash Position | 17.42%5.66B | -33.67%4.82B | -0.00%7.27B | 35.29%7.27B | 19.98%5.37B | -66.40%4.48B | 24.39%13.33B | 149.92%10.72B | 31.51%4.29B | 10.29%3.26B |
Free cash flow | 908.03%2.73B | -92.78%271.26M | 13.38%3.76B | 151.33%3.31B | 46.99%-6.46B | -9,114.44%-12.18B | -95.02%135.11M | 12.74%2.71B | 72.78%2.41B | -20.69%1.39B |
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