(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 | 162.19%1.49B | -191.56%-2.39B | -83.70%2.61B | 182.93%16B | -50.51%5.65B | -4.79%11.42B | 4,325.00%12B | 85.48%-284M | -160.04%-1.96B | 330.25%3.26B |
Net profit before non-cash adjustment | 19.69%10.12B | 12.57%8.46B | 10.98%7.51B | 42.07%6.77B | -35.44%4.76B | 2.43%7.38B | 5.52%7.2B | 12.49%6.83B | 58.46%6.07B | 97.42%3.83B |
Total adjustment of non-cash items | 37.04%1.82B | -19.04%1.33B | -18.93%1.64B | 9.09%2.03B | 412.12%1.86B | -77.77%363M | 2.96%1.63B | 220.40%1.59B | -52.50%495M | 9.80%1.04B |
-Depreciation and amortization | 26.78%1.78B | 52.44%1.4B | -4.76%921M | -33.22%967M | 7.26%1.45B | 10.66%1.35B | 20.79%1.22B | 56.11%1.01B | 133.57%647M | -4.15%277M |
-Reversal of impairment losses recognized in profit and loss | 25.00%35M | 86.67%28M | -92.39%15M | 347.73%197M | -18.52%44M | 157.14%54M | -94.26%21M | 1,043.75%366M | -89.87%32M | 754.05%316M |
-Disposal profit | -89.87%38M | 60.26%375M | 250.00%234M | -400.00%-156M | 44.44%52M | -74.65%36M | 10.94%142M | 204.76%128M | 35.48%42M | 10.71%31M |
-Other non-cash items | 93.91%-29M | -200.42%-476M | -53.53%474M | 223.81%1.02B | 129.25%315M | -530.80%-1.08B | 204.88%250M | 136.28%82M | -154.07%-226M | -29.75%418M |
Changes in working capital | 14.09%-10.46B | -85.91%-12.18B | -191.05%-6.55B | 838.71%7.2B | -126.50%-974M | 16.33%3.68B | 136.31%3.16B | -2.10%-8.7B | -426.96%-8.52B | 62.46%-1.62B |
-Change in receivables | -3.84%-1.68B | 34.03%-1.62B | -244.79%-2.45B | 15.58%-710M | 9.47%-841M | 47.72%-929M | -37.01%-1.78B | -85.29%-1.3B | -53.85%-700M | 39.89%-455M |
-Change in inventory | -4.08%-12.65B | -66.51%-12.16B | -153.11%-7.3B | 272.03%13.75B | -367.97%-7.99B | -30.64%2.98B | 141.30%4.3B | -98.47%-10.41B | -10.44%-5.25B | -0.49%-4.75B |
-Change in payables | 6,566.67%1.4B | 106.03%21M | -123.72%-348M | 280.22%1.47B | -197.14%-814M | 20.58%838M | 219.21%695M | 69.51%-583M | -230.33%-1.91B | 65.39%1.47B |
-Change in accrued expense | -40.23%954M | 2,213.04%1.6B | -92.77%69M | 642.61%955M | -276.00%-176M | -90.03%100M | 71.16%1B | 4.83%586M | -5.89%559M | 1,020.75%594M |
-Provision for loans, leases and other losses | 42.43%715M | 37.91%502M | 8.98%364M | 427.45%334M | -137.50%-102M | 20.35%272M | 60.28%226M | 98.59%141M | 273.68%71M | -91.95%19M |
-Changes in other current assets | 49.33%-189M | -137.87%-373M | 111.14%985M | -199.64%-8.85B | 5,778.81%8.88B | --151M | ---- | ---- | ---- | ---- |
-Changes in other current liabilities | 745.10%987M | -107.19%-153M | 761.54%2.13B | 238.36%247M | -72.03%73M | 120.28%261M | -144.95%-1.29B | 321.25%2.86B | -185.87%-1.29B | --1.51B |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -41.63%-313M | -23.46%-221M | -5.92%-179M | 7.65%-169M | 9.41%-183M | 9.82%-202M | -34.13%-224M | -19.29%-167M | -60.92%-140M | -3.57%-87M |
Interest received (cash flow from operating activities) | 200.00%33M | 10.00%11M | -28.57%10M | -17.65%14M | -22.73%17M | 46.67%22M | 36.36%15M | -31.25%11M | 60.00%16M | 66.67%10M |
Tax refund paid | -110.57%-4.56B | -102.43%-2.17B | 48.36%-1.07B | 25.47%-2.07B | -41.33%-2.78B | 45.83%-1.97B | -13.36%-3.63B | -35.89%-3.2B | -61.00%-2.36B | -182.08%-1.46B |
Other operating cash inflow (outflow) | 200.00%1M | -200.00%-1M | 1M | 0 | 0 | 0 | 0 | -1M | 0 | 0 |
Operating cash flow | 29.59%-3.36B | -447.81%-4.77B | -90.05%1.37B | 408.49%13.77B | -70.81%2.71B | 13.70%9.28B | 323.90%8.16B | 17.87%-3.64B | -358.42%-4.44B | 185.34%1.72B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -159.76%-4.34B | -89.99%-1.67B | 24.48%-879M | 21.08%-1.16B | -12.60%-1.48B | -45.39%-1.31B | 20.05%-901M | -617.83%-1.13B | 40.98%-157M | -224.39%-266M |
Net intangibles purchase and sale | -229.41%-112M | 47.69%-34M | -85.71%-65M | 72.44%-35M | -243.24%-127M | 37.29%-37M | 81.73%-59M | 9.78%-323M | -426.47%-358M | 5.56%-68M |
Net business purchase and sale | -63.82%-6.91B | -658.09%-4.22B | -552.03%-556M | 127.64%123M | -239.69%-445M | 94.74%-131M | -736.24%-2.49B | 59.95%-298M | 59.74%-744M | ---1.85B |
Net investment product transactions | 1,200.00%13M | --1M | --0 | --21M | --0 | --0 | -98.33%5M | 200.00%300M | -3,233.33%-300M | -190.00%-9M |
Advance cash and loans provided to other parties | -252.46%-430M | 18.67%-122M | -117.39%-150M | 90.21%-69M | -2,511.11%-705M | -80.00%-27M | 84.21%-15M | 91.37%-95M | -8,369.23%-1.1B | 71.74%-13M |
Repayment of advance payments to other parties and cash income from loans | 2,015.38%275M | -91.67%13M | 3,020.00%156M | -97.41%5M | 2,657.14%193M | -96.17%7M | 1,207.14%183M | -97.27%14M | 3,100.00%512M | --16M |
Dividends received (cash flow from investment activities) | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -90.57%5M |
Net changes in other investments | -64.86%13M | 112.85%37M | -423.60%-288M | 27.14%89M | -24.73%70M | -84.78%93M | 991.07%611M | -23.29%56M | 162.39%73M | -2,825.00%-117M |
Investing cash flow | -91.72%-11.48B | -236.14%-5.99B | -73.01%-1.78B | 58.62%-1.03B | -77.15%-2.49B | 47.34%-1.41B | -81.13%-2.67B | 29.01%-1.47B | 9.78%-2.08B | -1,531.21%-2.3B |
Financing cash flow | ||||||||||
Net issuance payments of debt | 34.44%22.21B | 69.17%16.52B | 248.71%9.77B | -476.56%-6.57B | 81.37%-1.14B | -238.73%-6.11B | -116.75%-1.81B | 56.28%10.77B | 23.44%6.89B | 66.32%5.59B |
Net common stock issuance | -44.21%53M | 1,087.50%95M | -98.87%8M | 17,550.00%706M | -82.61%4M | -76.53%23M | --98M | --0 | --0 | ---- |
Increase or decrease of lease financing | -100.00%-12M | -50.00%-6M | -100.00%-4M | 87.50%-2M | 20.00%-16M | 13.04%-20M | -109.09%-23M | 0.00%-11M | -10.00%-11M | -400.00%-10M |
Cash dividends paid | -15.49%-1.6B | 21.80%-1.39B | -100.11%-1.78B | 36.51%-887M | -0.50%-1.4B | -10.49%-1.39B | -64.88%-1.26B | -90.75%-763M | -138.10%-400M | -18.31%-168M |
Cash dividends for minorities | -30.77%-68M | -48.57%-52M | -1,650.00%-35M | 95.83%-2M | ---48M | ---- | ---9M | ---- | ---- | ---- |
Net other fund-raising expenses | 98.11%-2M | -453.33%-106M | -79.73%30M | 14,900.00%148M | 97.30%-1M | 39.34%-37M | -6,000.00%-61M | 50.00%-1M | 0.00%-2M | 0.00%-2M |
Financing cash flow | 36.61%20.58B | 88.54%15.06B | 220.99%7.99B | -154.29%-6.6B | 65.55%-2.6B | -146.50%-7.54B | -130.58%-3.06B | 54.28%10B | 19.91%6.48B | 68.22%5.41B |
Net cash flow | ||||||||||
Beginning cash position | 14.08%35.08B | 34.76%30.75B | 38.18%22.82B | -12.28%16.51B | 3.28%18.82B | 15.62%18.23B | 46.38%15.76B | -0.32%10.77B | 80.85%10.8B | 21.89%5.97B |
Current changes in cash | 33.21%5.74B | -43.14%4.31B | 23.50%7.58B | 358.03%6.14B | -811.98%-2.38B | -86.27%334M | -50.16%2.43B | 15,848.39%4.88B | -100.64%-31M | 354.91%4.82B |
Effect of exchange rate changes | 55.00%31M | -61.54%20M | 1,633.33%52M | 250.00%3M | 84.62%-2M | -316.67%-13M | 220.00%6M | -66.67%-5M | -142.86%-3M | -46.15%7M |
Cash adjustments other than cash changes | -200.00%-1M | -99.67%1M | 82.42%301M | 139.13%165M | -75.00%69M | 1,050.00%276M | -79.66%24M | 11,900.00%118M | -200.00%-1M | --1M |
End cash Position | 16.45%40.85B | 14.08%35.08B | 34.76%30.75B | 38.18%22.82B | -12.28%16.51B | 3.28%18.82B | 15.62%18.23B | 46.38%15.76B | -0.32%10.77B | 80.85%10.8B |
Free cash flow | -20.65%-7.81B | -1,618.54%-6.47B | -96.61%426M | 1,036.62%12.57B | -86.05%1.11B | 10.15%7.93B | 241.32%7.2B | -2.87%-5.09B | -458.06%-4.95B | 163.85%1.38B |
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