(FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | (Q4)Dec 31, 2019 | (Q3)Sep 30, 2019 | (Q2)Jun 30, 2019 | (Q1)Mar 31, 2019 | (FY)Dec 31, 2018 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 159.57%8.45B | -52.07%3.26B | 0.31%6.79B | 3.34%6.77B | 7.43%6.55B | 2.08B | 204.27%1.64B | -40.35%844M | 8.38%1.99B | 10.57%6.1B |
Net profit before non-cash adjustment | -203.17%-5.95B | 41.63%5.77B | 13.87%4.07B | -30.52%3.58B | 22.72%5.15B | --1.11B | 82.24%1.45B | -19.88%1.48B | 19.27%1.11B | -21.45%4.19B |
Total adjustment of non-cash items | 383.68%12.69B | 10.91%2.62B | -18.73%2.37B | 29.05%2.91B | 0.22%2.26B | --734M | -20.00%564M | 337.44%520M | 10.63%437M | 98.76%2.25B |
-Depreciation and amortization | -2.28%2.82B | 37.95%2.89B | 4.13%2.1B | 5.95%2.01B | 8.39%1.9B | --640M | 0.70%431M | 0.48%420M | 3.82%408M | 23.21%1.75B |
-Reversal of impairment losses recognized in profit and loss | 784.95%3.47B | 60.66%392M | 876.00%244M | --25M | ---- | ---- | ---- | ---- | ---- | ---- |
-Disposal profit | 1,019.16%6.33B | -504.39%-689M | -157.87%-114M | 55.12%197M | -82.98%127M | --10M | ---- | ---- | ---- | 757.47%746M |
-Other non-cash items | 103.33%61M | -78.57%30M | -79.29%140M | 195.20%676M | 192.34%229M | --84M | -97.30%16M | 118.62%100M | 1,350.00%29M | 34.22%-248M |
Changes in working capital | 133.32%1.71B | -1,550.56%-5.14B | 25.98%354M | 132.94%281M | -144.41%-853M | --229M | 61.11%-373M | -443.40%-1.15B | -13.48%443M | 63.46%-349M |
-Change in receivables | 262.05%760M | -59.52%-469M | -118.91%-294M | 7.39%1.56B | 281.45%1.45B | --6M | 94.20%-70M | 103.58%38M | -2.64%1.47B | 46.62%-798M |
-Change in inventory | 142.40%2.29B | -300.07%-5.39B | -1,395.19%-1.35B | 111.62%104M | 40.05%-895M | --883M | -330.77%-56M | 56.03%-62M | -16.74%-1.66B | -107.36%-1.49B |
-Change in payables | -212.53%-889M | -28.38%790M | 219.11%1.1B | -31.53%-926M | -166.67%-704M | ---664M | -96.74%-181M | -269.84%-535M | 79.31%676M | -5.29%1.06B |
-Provision for loans, leases and other losses | -82.93%7M | 150.62%41M | -258.82%-81M | -13.56%51M | -28.05%59M | ---285M | -58.67%324M | -189.50%-179M | -1.00%199M | 148.48%82M |
-Changes in other current assets | -26,250.00%-523M | -99.65%2M | 180.92%564M | -419.72%-697M | -39.44%218M | --209M | 59.52%67M | -251.28%-137M | -78.65%79M | 3,900.00%360M |
-Changes in other current liabilities | 164.55%71M | -126.89%-110M | 110.82%409M | 119.82%194M | -320.50%-979M | --80M | 3.59%-457M | -153.79%-277M | 38.45%-325M | 331.07%444M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | ||||||||||
Interest received (cash flow from operating activities) | ||||||||||
Tax refund paid | -62.34%-2.08B | -41.12%-1.28B | 15.86%-907M | 50.44%-1.08B | -20.30%-2.18B | -271M | -31.70%-885M | 83.53%-14M | 47.79%-1.01B | 46.93%-1.81B |
Other operating cash inflow (outflow) | -169M | 0 | 53.14%-380M | -96.37%-811M | 62.59%-413M | -360M | 97.44%-1M | -5,000.00%-51M | -200.00%-1M | -110,300.00%-1.1B |
Operating cash flow | 214.03%6.2B | -64.12%1.98B | 12.76%5.5B | 23.16%4.88B | 24.39%3.96B | --1.44B | 538.37%754M | -41.38%779M | 1,246.51%986M | 51.21%3.19B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 40.41%-1.65B | -202.18%-2.77B | 45.06%-918M | 6.49%-1.67B | 48.05%-1.79B | ---781M | 79.24%-126M | 69.99%-678M | 50.37%-202M | -24.05%-3.44B |
Net intangibles purchase and sale | -115.00%-129M | 33.33%-60M | 55.88%-90M | -42.66%-204M | -180.39%-143M | ---19M | -388.89%-88M | ---- | ---- | -6.25%-51M |
Net business purchase and sale | --0 | ---6.87B | --0 | ---- | ---2.82B | --0 | --0 | ---282M | ---2.54B | ---- |
Net investment product transactions | -133.67%-405M | 23,960.00%1.2B | 171.43%5M | 95.54%-7M | -106.22%-157M | --356M | -129.50%-457M | -76.66%268M | -1,250.00%-324M | 634.01%2.53B |
Advance cash and loans provided to other parties | ---- | ---- | ---- | 98.49%-19M | -966.95%-1.26B | ---- | ---- | ---- | ---- | 88.63%-118M |
Repayment of advance payments to other parties and cash income from loans | ---- | ---- | ---- | -97.97%20M | 1,197.37%986M | ---- | ---- | ---- | ---- | 100.00%76M |
Interest received (cash flow from investment activities) | 44.39%296M | 12.64%205M | 5.81%182M | -10.42%172M | 1.59%192M | --41M | 16.36%64M | -9.09%60M | -10.00%27M | -3.57%189M |
Net changes in other investments | 27.08%122M | -23.20%96M | 478.79%125M | 68.27%-33M | -103.43%-104M | ---82M | 111.23%214M | -105.18%-254M | 228.57%18M | 4,355.88%3.03B |
Investing cash flow | 78.43%-1.77B | -1,078.45%-8.2B | 60.05%-696M | 65.80%-1.74B | -330.35%-5.09B | ---758M | 57.56%-393M | -124.03%-922M | -627.71%-3.02B | 168.81%2.21B |
Financing cash flow | ||||||||||
Net issuance payments of debt | -436.31%-6.4B | 269.16%1.9B | -428.95%-1.13B | 212.87%342M | 71.71%-303M | ---446M | 88.89%153M | 32.82%-831M | 145.81%821M | -208.73%-1.07B |
Net common stock issuance | 12.60%-437M | 49.90%-500M | 5.76%-998M | ---1.06B | ---- | ---- | ---- | ---- | ---- | ---- |
Increase or decrease of lease financing | -25.78%-283M | -3.21%-225M | -7.39%-218M | 2.40%-203M | -26.83%-208M | ---- | ---- | ---- | ---- | 23.72%-164M |
Cash dividends paid | -8.46%-1.14B | -7.79%-1.05B | 6.24%-976M | 22.72%-1.04B | 3.65%-1.35B | ---629M | -6.06%-70M | 12.54%-586M | 20.51%-62M | -3.86%-1.4B |
Interest paid (cash flow from financing activities) | -115.49%-306M | -49.47%-142M | 13.64%-95M | -69.23%-110M | -51.16%-65M | ---16M | -80.00%-18M | -46.15%-19M | -9.09%-12M | 17.31%-43M |
Net other fund-raising expenses | ---- | -103.03%-2M | -28.26%66M | 9,300.00%92M | 50.00%-1M | --130M | -7.50%-43M | -7.50%-43M | -2.27%-45M | 97.40%-2M |
Financing cash flow | -47,494.44%-8.57B | 99.46%-18M | -69.08%-3.35B | -2.86%-1.98B | 28.16%-1.92B | ---1.17B | 162.86%22M | 24.54%-1.48B | 249.25%702M | -279.86%-2.68B |
Net cash flow | ||||||||||
Beginning cash position | -22.99%18.16B | 7.25%23.58B | 6.69%21.98B | -13.29%20.6B | 12.71%23.76B | --21.13B | -13.09%20.76B | 7.79%22.39B | 12.71%23.76B | -7.10%21.08B |
Current changes in cash | 33.80%-4.13B | -527.15%-6.25B | 26.03%1.46B | 137.98%1.16B | -212.32%-3.05B | ---483M | 133.80%383M | -150.59%-1.62B | -344.00%-1.33B | 250.14%2.72B |
Effect of exchange rate changes | -78.60%177M | 1,098.55%827M | 27.78%69M | 151.92%54M | -173.68%-104M | ---48M | -122.64%-12M | 97.67%-2M | -281.82%-42M | -119.19%-38M |
Cash adjustments other than cash changes | -165,900.00%-1.66B | -101.61%-1M | -62.20%62M | --164M | ---- | ---- | --0 | ---- | ---- | -200.00%-1M |
End cash Position | -30.94%12.54B | -22.99%18.16B | 7.25%23.58B | 6.69%21.98B | -13.29%20.6B | --20.6B | -7.36%21.13B | -13.09%20.76B | 7.79%22.39B | 12.71%23.76B |
Free cash flow | 614.55%4.42B | -119.11%-859M | 49.57%4.5B | 47.86%3.01B | 184.29%2.03B | --899M | 133.26%285M | 129.01%320M | 207.30%529M | -201.50%-2.41B |
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