(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 | 62.31%4.18B | 71.11%2.57B | -23.90%1.5B | -34.49%1.98B | 63.76%3.02B | 10.39%1.84B | 27.24%1.67B | 39.10%1.31B | 15.77%942.86M | 34.04%814.41M |
Net profit before non-cash adjustment | 17.28%2.36B | 42.45%2.01B | 7.39%1.41B | -43.79%1.32B | 63.31%2.34B | -7.18%1.43B | 42.93%1.55B | 30.47%1.08B | 24.28%828.66M | 53.16%666.76M |
Total adjustment of non-cash items | 7.21%633.2M | -12.82%590.64M | -18.93%677.51M | 76.92%835.74M | 81.58%472.38M | 98.60%260.15M | -34.72%130.99M | 57.10%200.65M | 7.05%127.72M | 41.94%119.31M |
-Depreciation and amortization | 12.69%686.29M | -2.09%608.99M | 14.88%621.98M | 21.75%541.44M | 62.46%444.71M | 22.80%273.75M | 49.06%222.93M | 15.40%149.55M | 17.08%129.59M | 44.44%110.69M |
-Reversal of impairment losses recognized in profit and loss | 490.03%102.33M | -17.76%17.34M | -83.09%21.09M | --124.73M | ---- | ---- | 14,067.24%163.49M | -88.83%1.15M | -38.73%10.33M | 17.64%16.86M |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 334.81%1.33M | 12.65%-566K | -473.45%-648K |
-Share of associates | ---- | ---- | 13.94%125.76M | 564.93%110.38M | --16.6M | ---- | ---- | --25.34M | ---- | ---- |
-Disposal profit | -261.04%-166.02M | -85,257.41%-45.99M | 100.08%54K | -222.15%-67.19M | -172.66%-20.86M | 112.76%28.71M | -22,214.09%-224.93M | 56.94%-1.01M | 95.61%-2.34M | -513.91%-53.37M |
-Other non-cash items | 2.98%10.6M | 111.26%10.29M | -172.30%-91.37M | 295.85%126.38M | 175.47%31.93M | -38.71%-42.3M | -225.61%-30.5M | 361.37%24.28M | -120.29%-9.29M | 332.62%45.79M |
Changes in working capital | 3,860.70%1.18B | 94.65%-31.42M | -233.60%-587.5M | -187.19%-176.11M | 36.69%201.99M | 2,088.12%147.78M | -124.99%-7.43M | 320.06%29.75M | -147.70%-13.52M | -67.87%28.34M |
-Change in receivables | 119.35%32.66M | -154.51%-168.76M | -155.97%-66.31M | 234.45%118.48M | -766.19%-88.12M | 185.84%13.23M | 87.23%-15.41M | -102.54%-120.67M | 23.32%-59.58M | -392.16%-77.7M |
-Change in inventory | 1,147.24%851.63M | 82.37%-81.32M | -14,408.30%-461.22M | 34.88%-3.18M | -320.71%-4.88M | 698.56%2.21M | 284.67%277K | -1,350.00%-150K | -14.29%12K | 55.56%14K |
-Change in prepaid assets | 695.00%3.18M | 109.84%400K | -105.61%-4.07M | 358.69%72.44M | 354.46%15.79M | 21.81%-6.21M | ---7.94M | ---- | ---- | ---- |
-Change in payables | 64.99%298.27M | 384.76%180.78M | 132.66%37.29M | -152.70%-114.17M | 786.57%216.65M | 1,140.46%24.44M | -98.09%1.97M | 92.81%103.39M | -37.85%53.62M | 221.66%86.28M |
-Provision for loans, leases and other losses | 60.41%2.48M | 101.80%1.55M | -55.06%-85.7M | -257.12%-55.27M | 2,107.88%35.18M | -153.45%-1.75M | --3.28M | ---- | ---- | ---- |
-Changes in other current assets | -118.79%-6.75M | 579.54%35.95M | 96.14%-7.5M | -810.14%-194.41M | -76.37%27.38M | 1,015.20%115.86M | -77.98%10.39M | 722.56%47.17M | -138.39%-7.58M | -43.24%19.74M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -244.17%-12.04M | 65.49%-3.5M | 29.35%-10.14M | -83.11%-14.35M | 7.16%-7.83M | 3.16%-8.44M | -15.24%-8.71M | -142.73%-7.56M | 13.47%-3.12M | 2.73%-3.6M |
Interest received (cash flow from operating activities) | -2.80%17M | 40.12%17.49M | 98.66%12.48M | -12.42%6.28M | 2,357.19%7.18M | -13.10%292K | 9.45%336K | -48.58%307K | 164.16%597K | 29.14%226K |
Tax refund paid | -48.54%-663.65M | 0.81%-446.79M | 51.32%-450.43M | -66.56%-925.35M | 6.35%-555.57M | -48.95%-593.24M | -28.05%-398.27M | -0.17%-311.02M | -94.78%-310.49M | 18.41%-159.4M |
Other operating cash inflow (outflow) | 0.00%-1K | 0.00%-1K | -1K | 0 | 0 | -1K | 0 | -1K | 0 | 400.00%3K |
Operating cash flow | 64.36%3.52B | 102.73%2.14B | 1.24%1.06B | -57.62%1.04B | 98.30%2.46B | -1.69%1.24B | 27.07%1.26B | 57.70%993.25M | -3.34%629.85M | 59.44%651.63M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -150.69%-1.62B | -36.80%-646.74M | -125.51%-472.77M | -450.05%-209.65M | 79.34%-38.11M | -128.25%-184.46M | 35.89%-80.81M | -31.15%-126.06M | 4.05%-96.12M | 36.41%-100.17M |
Net intangibles purchase and sale | -572.91%-881.13M | 18.83%-130.94M | -17.12%-161.33M | -59.98%-137.75M | 41.33%-86.1M | 2.92%-146.75M | -46.45%-151.16M | -97.83%-103.22M | -5.39%-52.18M | 44.89%-49.51M |
Net business purchase and sale | 78.82%-112.1M | -836.60%-529.41M | 97.09%-56.53M | -327.07%-1.94B | -809.99%-454.98M | 50.12%-50M | ---100.25M | ---- | -15.14%-22.44M | ---19.49M |
Net investment product transactions | -199.05%-1.46B | -257.07%-486.74M | -200.31%-136.32M | 112.49%135.9M | -11,988.97%-1.09B | -104.18%-9M | 174.80%215.14M | -1,048.34%-287.61M | -169.31%-25.05M | -1,228.57%-9.3M |
Advance cash and loans provided to other parties | 93.99%-3.86M | -60.53%-64.21M | 44.44%-40M | 93.49%-72M | ---1.11B | ---- | ---- | ---- | ---- | ---- |
Repayment of advance payments to other parties and cash income from loans | 192.90%5.86M | -96.34%2M | -94.84%54.58M | --1.06B | ---- | ---- | ---- | ---- | ---- | ---- |
Net changes in other investments | -22.41%-97.6M | 5.26%-79.73M | 40.80%-84.15M | -29.82%-142.16M | 21.16%-109.51M | -49.82%-138.91M | -11.76%-92.72M | -350.21%-82.96M | 117.35%33.16M | -1,886.31%-191.06M |
Investing cash flow | -115.20%-4.17B | -115.93%-1.94B | 31.66%-896.5M | 54.49%-1.31B | -444.80%-2.88B | -152.20%-529.12M | 65.02%-209.8M | -268.85%-599.85M | 55.99%-162.63M | -43.41%-369.54M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 695.92%2.88B | 67.20%-482.5M | -165.13%-1.47B | 121.49%2.26B | 232.52%1.02B | 1,569.99%306.64M | -102.01%-20.86M | 2,173.60%1.04B | -1,100.00%-50M | -97.73%5M |
Net common stock issuance | ---1.09B | --0 | ---- | ---- | 140.41%165.6M | -222.78%-409.86M | 278.43%333.81M | 4.38%-187.08M | -85,710.53%-195.65M | 8.43%-228K |
Increase or decrease of lease financing | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 27.50%-733K |
Cash dividends paid | -0.58%-241.47M | 0.13%-240.08M | 33.50%-240.38M | -2.27%-361.46M | 0.65%-353.42M | -62.69%-355.74M | -4.53%-218.67M | -35.20%-209.18M | -49.46%-154.72M | -66.65%-103.52M |
Cash dividends for minorities | ---- | ---- | 49.70%-64.46M | ---128.15M | ---- | ---- | ---- | ---- | ---- | ---- |
Net other fund-raising expenses | 917.40%68.92M | -134.04%-8.43M | 161.73%24.77M | -138.58%-40.13M | 12,706.42%104M | 52.56%-825K | -323.11%-1.74M | -111.45%-411K | 359,100.00%3.59M | -100.02%-1K |
Financing cash flow | 320.08%1.61B | 58.25%-731.01M | -201.29%-1.75B | 84.72%1.73B | 303.54%935.83M | -596.84%-459.78M | -85.54%92.54M | 261.33%640.13M | -298.84%-396.77M | -161.68%-99.48M |
Net cash flow | ||||||||||
Beginning cash position | -11.96%3.84B | -26.73%4.36B | 35.76%5.95B | 13.63%4.39B | 6.98%3.86B | 46.50%3.61B | 72.33%2.46B | 5.19%1.43B | 15.53%1.36B | 56.35%1.18B |
Current changes in cash | 282.55%960.94M | 66.93%-526.41M | -209.04%-1.59B | 184.14%1.46B | 103.91%513.73M | -78.00%251.94M | 10.78%1.14B | 1,367.01%1.03B | -61.42%70.45M | -41.53%182.61M |
Effect of exchange rate changes | -18.88%3.9M | --4.8M | --0 | ---- | ---- | ---- | --64K | ---- | ---- | ---- |
Cash adjustments other than cash changes | --1K | ---- | ---- | 786.72%108.53M | --12.24M | ---- | 0.00%1K | 200.00%1K | ---1K | ---- |
End cash Position | 25.12%4.81B | -11.96%3.84B | -26.73%4.36B | 35.76%5.95B | 13.63%4.39B | 6.98%3.86B | 46.50%3.61B | 72.33%2.46B | 5.19%1.43B | 15.53%1.36B |
Free cash flow | -25.48%1.02B | 223.17%1.36B | -39.37%421.66M | -70.23%695.42M | 156.84%2.34B | -11.69%909.62M | 35.03%1.03B | 59.20%762.81M | 8.17%479.16M | 174.53%442.95M |
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