(Q1)Jun 30, 2024 | (FY)Mar 31, 2024 | (Q4)Mar 31, 2024 | (Q3)Dec 31, 2023 | (Q2)Sep 30, 2023 | (Q1)Jun 30, 2023 | (FY)Mar 31, 2023 | (Q4)Mar 31, 2023 | (Q3)Dec 31, 2022 | (Q2)Sep 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -53.41%8.69B | 12.53%166.8B | 245.80%106.13B | 40.22%12.78B | -14.15%29.23B | -74.92%18.65B | 26.18%148.23B | -26.62%30.69B | -70.35%9.11B | 55.67%34.05B |
Net profit before non-cash adjustment | -3.37%11.93B | -33.84%47.44B | -31.31%6.67B | -33.21%12.56B | -34.34%15.86B | -35.13%12.34B | 21.01%71.7B | 33.76%9.72B | -8.92%18.81B | 40.30%24.15B |
Total adjustment of non-cash items | -69.95%1.57B | -20.40%37.16B | 319.96%23.43B | -77.43%1.01B | -39.12%7.49B | -87.11%5.23B | -35.30%46.68B | -134.00%-10.65B | -67.32%4.49B | 6.01%12.3B |
-Depreciation and amortization | -0.80%10.2B | -16.17%46.03B | -11.58%12.46B | -14.96%11.98B | -18.28%11.32B | -20.27%10.28B | 4.17%54.91B | -8.20%14.09B | 2.92%14.08B | 10.20%13.85B |
-Reversal of impairment losses recognized in profit and loss | --0 | -32.03%573M | -88.77%84M | --0 | --0 | --489M | -30.79%843M | 297.87%748M | -91.53%5M | -38.36%90M |
-Share of associates | --0 | -100.00%-2M | -100.00%-2M | --1M | ---1M | --0 | 50.00%-1M | ---1M | --0 | --0 |
-Disposal profit | 147.02%1.27B | -66.15%1.14B | 315.85%2.55B | 37.26%851M | -62.06%445M | -384.44%-2.71B | -75.35%3.36B | -93.44%612M | -25.93%620M | -49.18%1.17B |
-Other non-cash items | -248.71%-9.9B | 14.90%-10.58B | 131.97%8.34B | -15.64%-11.82B | -52.07%-4.27B | -110.64%-2.84B | -370.14%-12.43B | -503.42%-26.1B | -1,120.67%-10.22B | 17.70%-2.81B |
Changes in working capital | -541.14%-4.8B | 175.43%82.21B | 140.35%76.03B | 94.39%-796M | 345.00%5.89B | -92.65%1.09B | 314.36%29.85B | 880.23%31.63B | -287.41%-14.19B | 65.40%-2.4B |
-Change in receivables | 122.60%1.26B | -6.25%14.83B | 710.07%19.82B | 8.11%-3.34B | 198.34%3.92B | -120.84%-5.56B | 923.05%15.82B | -127.27%-3.25B | -1,955.61%-3.64B | 53.45%-3.99B |
-Change in inventory | -105.12%-760M | 777.52%15.88B | -67.88%3.75B | 52.11%-2.5B | -147.05%-207M | 260.73%14.84B | 86.68%-2.34B | 306.63%11.66B | 36.71%-5.21B | 122.34%440M |
-Change in payables | 89.57%-631M | 123.11%2.78B | 107.57%589M | 403.11%4B | 314.33%4.25B | -541.10%-6.05B | -375.45%-12.03B | -57.05%-7.79B | -117.91%-1.32B | -1,039.34%-1.98B |
-Change in accrued expense | 17.03%955M | -168.86%-440M | -199.05%-314M | -8.78%-545M | -493.07%-397M | -28.67%816M | -43.95%639M | 88.24%-105M | -159.43%-501M | -72.10%101M |
-Provision for loans, leases and other losses | 13.69%-2.55B | 39.50%-170M | -6.46%2.87B | 16.41%-2.95B | -5.58%2.86B | -3.51%-2.95B | -405.43%-281M | 9.22%3.07B | 7.87%-3.52B | 0.23%3.03B |
-Changes in other current assets | ---3.08B | 75.89%49.33B | ---- | ---- | ---- | ---- | --28.04B | ---- | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -48.61%-214M | -91.89%-710M | -87.96%-203M | -51.11%-204M | -152.38%-159M | -125.00%-144M | -32.14%-370M | -24.14%-108M | -159.62%-135M | 5.97%-63M |
Interest received (cash flow from operating activities) | 20.32%1.41B | 15.76%2.9B | -15.08%304M | 1.75%1.1B | 62.63%322M | 35.38%1.17B | 77.60%2.51B | 506.78%358M | 66.16%1.09B | 725.00%198M |
Tax refund paid | 83.92%-2.33B | -4.16%-25.64B | 84.26%-162M | -24.16%-10.73B | 40.38%-279M | 0.04%-14.47B | -140.56%-24.62B | 7.80%-1.03B | -168.41%-8.64B | 11.03%-468M |
Other operating cash inflow (outflow) | 852M | 1.88B | 174,300.00%1.74B | 137M | -1M | 0 | 0 | 200.00%1M | 0 | 0 |
Operating cash flow | 61.48%8.41B | 15.49%145.23B | 260.42%107.82B | 116.99%3.09B | -13.65%29.12B | -91.42%5.21B | 16.03%125.75B | -26.46%29.91B | -94.94%1.42B | 58.26%33.72B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 32.91%-26.05B | 17.25%-85.27B | 57.45%-17.38B | 39.35%-17.83B | 34.52%-11.22B | -148.14%-38.83B | -56.67%-103.04B | -135.01%-40.86B | -160.95%-29.4B | -22.79%-17.13B |
Net intangibles purchase and sale | -56.44%-352M | -20.90%-966M | 28.93%-113M | -18.88%-277M | -132.45%-351M | 12.11%-225M | 21.20%-799M | 31.76%-159M | -2.64%-233M | 47.75%-151M |
Net business purchase and sale | --0 | --8.69B | --0 | --0 | --15.89B | ---7.2B | --0 | --0 | --0 | --0 |
Net investment product transactions | 20.00%-8M | -60.88%142M | -50.42%177M | 0.00%-15M | -42.86%-10M | -135.71%-10M | 91.05%363M | 8,825.00%357M | -7.14%-15M | -103.35%-7M |
Net changes in other investments | -718.18%-270M | 123.99%130M | 123.61%17M | 512.50%99M | 109.23%47M | -152.38%-33M | -1,694.12%-542M | -300.00%-72M | -60.00%-24M | -1,160.42%-509M |
Investing cash flow | 42.37%-26.68B | 25.71%-77.27B | 57.52%-17.3B | 39.26%-18.03B | 124.46%4.35B | -192.78%-46.3B | -53.60%-104.02B | -116.70%-40.73B | -157.51%-29.68B | -27.28%-17.8B |
Financing cash flow | ||||||||||
Net issuance payments of debt | ---- | -26.53%73.47B | 4.96%73.47B | --0 | ---- | ---- | 403.63%100B | --70B | --0 | ---- |
Net common stock issuance | 179.49%109M | 4.35%144M | 33.33%-2M | ---1M | -22.30%108M | 1,850.00%39M | 527.27%138M | -200.00%-3M | --0 | 2,416.67%139M |
Increase or decrease of lease financing | -35.14%-100M | 36.35%-345M | -7.27%-118M | -22.22%-121M | 86.44%-32M | 23.71%-74M | -133.62%-542M | -623.81%-110M | -5,050.00%-99M | ---236M |
Cash dividends paid | 0.00%-2.8B | 20.00%-5.6B | --0 | 33.33%-2.8B | --0 | 0.00%-2.8B | -25.00%-6.99B | --0 | -50.05%-4.2B | --0 |
Cash dividends for minorities | 0.00%-14M | 0.00%-14M | --0 | --0 | --0 | 0.00%-14M | 70.83%-14M | --0 | --0 | --0 |
Net other fund-raising expenses | 50.00%-1M | -4,366.67%-134M | ---132M | 200.00%1M | ---1M | 0.00%-2M | 95.59%-3M | --0 | 50.00%-1M | --0 |
Financing cash flow | 1.58%-2.8B | -27.07%67.53B | 4.77%73.22B | 32.07%-2.92B | -99.75%75M | 2.06%-2.85B | 564.41%92.59B | 388,161.11%69.89B | -53.52%-4.3B | 49.82%29.9B |
Net cash flow | ||||||||||
Beginning cash position | 46.68%443.58B | 62.95%302.42B | 14.42%277.41B | 6.33%296.59B | 13.23%262.26B | 62.95%302.42B | 46.27%185.59B | 50.44%242.46B | 90.74%278.92B | 94.82%231.62B |
Current changes in cash | 52.04%-21.08B | 18.52%135.48B | 177.18%163.73B | 45.14%-17.86B | -26.79%33.55B | -204.69%-43.94B | 109.42%114.31B | 169.71%59.07B | -335.98%-32.55B | 67.96%45.82B |
Effect of exchange rate changes | -26.27%2.79B | 126.02%5.68B | 174.16%2.44B | 66.16%-1.33B | -46.89%785M | -6.90%3.78B | -39.03%2.51B | -64.72%890M | -442.22%-3.92B | 2,539.29%1.48B |
Cash adjustments other than cash changes | ---- | --1M | --0 | --0 | ---- | ---- | ---- | ---- | ---- | ---- |
End cash Position | 62.17%425.3B | 46.68%443.58B | 46.68%443.58B | 14.42%277.41B | 6.33%296.59B | 13.23%262.26B | 62.95%302.42B | 62.95%302.42B | 50.44%242.46B | 90.74%278.92B |
Free cash flow | 46.99%-18.01B | 170.81%58.81B | 912.97%90.29B | 46.70%-15.04B | 6.75%17.53B | -176.14%-33.97B | -47.24%21.72B | -148.24%-11.11B | -271.86%-28.22B | 138.30%16.43B |
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