(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 | 1.38%3B | -8.91%2.96B | 22.33%3.25B | 25.69%2.65B | -8.32%2.11B | -7.22%2.3B | -15.52%2.48B | 31.87%2.94B | 0.18%2.23B | 189.88%2.22B |
Net profit before non-cash adjustment | 8.63%2.58B | 17.94%2.37B | 25.66%2.01B | -27.56%1.6B | -22.44%2.21B | 16.20%2.85B | 16.26%2.45B | 21.67%2.11B | 32.28%1.73B | 22.56%1.31B |
Total adjustment of non-cash items | 100.95%427.25M | 0.57%212.62M | -60.46%211.42M | 450.01%534.67M | -259.20%-152.76M | 823.73%95.95M | -113.90%-13.26M | 297.38%95.38M | -80.91%24M | 349.62%125.7M |
-Depreciation and amortization | 12.06%145.02M | 3.56%129.42M | 23.58%124.97M | 11.34%101.12M | -11.42%90.82M | -4.68%102.53M | -2.83%107.57M | 48.75%110.7M | 15.32%74.42M | 6.43%64.53M |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | --707.5M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 113.88%18.17M | -12.52%8.49M |
-Disposal profit | -87.43%3.41M | 107.31%27.12M | -180.33%-370.82M | 35,271.88%461.6M | -54.94%1.31M | 932.18%2.9M | ---348K | ---- | ---25.47M | ---- |
-Other non-cash items | 397.17%278.82M | 122.41%56.08M | -792.03%-250.22M | 88.55%-28.05M | -2,483.73%-244.89M | 92.13%-9.48M | -686.35%-120.48M | 64.46%-15.32M | -181.86%-43.12M | 602.01%52.67M |
Changes in working capital | -102.80%-10.33M | -63.88%368.56M | 97.82%1.02B | 900.10%515.79M | 107.99%51.57M | -1,696.13%-645.48M | -94.47%40.44M | 56.06%730.7M | -40.42%468.22M | 337.30%785.86M |
-Change in receivables | -76.20%36.24M | 256.16%152.28M | -289.45%-97.51M | 115.15%51.47M | 83.23%-339.73M | -5,371.13%-2.03B | -112.75%-37.04M | 74.87%-17.41M | -1,411.13%-69.27M | -739.33%-4.58M |
-Change in inventory | ---- | ---- | --601.16M | ---- | -99.44%7.16M | --1.28B | ---- | 94.23%405.84M | -59.42%208.94M | 165.20%514.96M |
-Change in prepaid assets | 27.90%-67.41M | -341.25%-93.5M | -29.53%38.76M | 1,372.82%55M | 84.58%3.73M | 106.53%2.02M | ---30.98M | ---- | ---- | ---- |
-Change in payables | -148.62%-85.06M | 164.13%174.95M | 31.79%66.23M | 101.01%50.26M | -70.88%25M | 760.92%85.87M | -81.08%9.97M | 521.41%52.72M | -153.33%-12.51M | -83.77%23.46M |
-Provision for loans, leases and other losses | -61.72%28.7M | -12.79%74.98M | 165.87%85.98M | -64.89%32.34M | 16.79%92.09M | 97.38%78.86M | -12.03%39.95M | --45.42M | ---- | ---- |
-Changes in other current assets | 28.97%77.2M | -81.62%59.86M | -0.32%325.7M | 24.08%326.73M | 472.92%263.31M | -220.63%-70.61M | -76.02%58.53M | -28.42%244.14M | 35.32%341.05M | -19.59%252.03M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 23.05%-6.92M | -6.56%-8.99M | -171.53%-8.44M | -40.06%-3.11M | 29.38%-2.22M | 21.78%-3.14M | 65.21%-4.02M | -109.75%-11.55M | -7.00%-5.51M | -233.87%-5.15M |
Interest received (cash flow from operating activities) | -22.96%651K | 28.22%845K | 29.47%659K | 9.46%509K | 50.97%465K | -11.75%308K | -63.19%349K | 12.32%948K | -42.19%844K | 15.14%1.46M |
Tax refund paid | -69.31%-985.71M | 26.16%-582.2M | -33.53%-788.51M | 44.83%-590.52M | -35.86%-1.07B | -2.19%-787.86M | -6.74%-770.96M | -29.42%-722.3M | -23.06%-558.1M | -4.72%-453.5M |
Other operating cash inflow (outflow) | -200.00%-1K | 1K | 0 | -1K | 0 | 1K | 0 | 0 | 0 | 0.00%-1K |
Operating cash flow | -15.26%2B | -3.40%2.37B | 18.90%2.45B | 98.34%2.06B | -31.29%1.04B | -11.44%1.51B | -22.57%1.71B | 32.42%2.2B | -5.75%1.66B | 429.42%1.77B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -109.13%-857.53M | -451.42%-410.05M | 89.88%-74.36M | -785.26%-734.72M | -1,272.73%-83M | 11.53%-6.05M | 61.96%-6.83M | 98.16%-17.97M | -10,985.32%-974.29M | 99.33%-8.79M |
Net intangibles purchase and sale | -534.09%-66.84M | ---10.54M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net business purchase and sale | ---- | ---- | ---2.33B | ---- | ---- | ---50.29M | ---- | ---316.71M | ---- | ---- |
Net investment product transactions | -49.98%-30M | -104.00%-20M | --500M | ---- | ---550M | ---- | ---67.58M | ---- | --134.38M | ---- |
Net changes in other investments | 180.58%21.9M | 78.12%-27.18M | -1,686.65%-124.23M | 77.86%-6.95M | -0.32%-31.4M | 11.83%-31.3M | -406.74%-35.5M | 104.80%11.57M | -368.29%-241.17M | -45.18%89.89M |
Investing cash flow | -99.34%-932.46M | 76.99%-467.77M | -174.09%-2.03B | -11.63%-741.68M | -658.20%-664.39M | 20.27%-87.63M | 65.98%-109.91M | 70.11%-323.1M | -1,432.99%-1.08B | 107.27%81.1M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 23.24%-717.99M | -140.48%-935.33M | 286.21%2.31B | 451.88%598.21M | 30.79%-170M | 0.48%-245.65M | 39.97%-246.84M | -338.71%-411.2M | -78.72%172.26M | --809.55M |
Net common stock issuance | ---- | ---- | ---83.11M | ---- | ---601.28M | ---- | ---- | -1,191.54%-1.14B | -17.05%104.1M | 1,330.20%125.5M |
Cash dividends paid | -8.05%-878.59M | -7.03%-813.1M | -20.61%-759.69M | 11.06%-629.88M | 1.40%-708.2M | -14.72%-718.24M | -21.33%-626.09M | -19.09%-516.01M | -43.53%-433.31M | -33.10%-301.9M |
Net other fund-raising expenses | ---- | -377,100.00%-3.77M | -100.03%-1K | 136.27%3.77M | -200.01%-10.4M | --10.4M | ---- | ---1K | ---- | ---27M |
Financing cash flow | 8.88%-1.6B | -219.40%-1.75B | 5,359.84%1.47B | 98.13%-27.9M | -56.26%-1.49B | -9.23%-953.49M | 57.70%-872.92M | -1,214.76%-2.06B | -125.89%-156.95M | 377.98%606.15M |
Net cash flow | ||||||||||
Beginning cash position | 2.01%7.37B | 35.24%7.23B | 31.81%5.34B | -21.58%4.05B | 10.00%5.17B | 18.20%4.7B | -4.39%3.98B | 11.42%4.16B | 191.64%3.73B | -43.84%1.28B |
Current changes in cash | -460.36%-524.41M | -92.27%145.52M | 46.01%1.88B | 215.61%1.29B | -337.35%-1.12B | -35.04%470.14M | 496.24%723.71M | -142.84%-182.64M | -82.62%426.37M | 345.46%2.45B |
Cash adjustments other than cash changes | 0.00%-1K | ---1K | ---- | ---- | ---- | 50.00%-1K | -300.00%-2K | --1K | ---- | --1K |
End cash Position | -7.11%6.85B | 2.01%7.37B | 35.24%7.23B | 31.81%5.34B | -21.58%4.05B | 10.00%5.17B | 18.20%4.7B | -4.39%3.98B | 11.42%4.16B | 191.64%3.73B |
Free cash flow | -44.46%1.08B | -18.09%1.94B | 79.22%2.37B | 38.67%1.32B | -36.53%955.42M | -11.44%1.51B | -22.25%1.7B | 295.92%2.19B | -68.58%552.14M | 261.50%1.76B |
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