(Q3)Sep 30, 2024 | (Q2)Jun 30, 2024 | (Q1)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -18.30%3.07B | -30.58%5.85B | 73.29%9.15B | 82.80%22.03B | -35.66%4.57B | 1,285.24%3.75B | 681.19%8.43B | 46.57%5.28B | 4.10%12.05B | 620.08%7.1B |
Net profit before non-cash adjustment | -59.05%2.07B | 70.52%9.2B | 319.66%7.66B | -90.90%13.75B | 136.43%1.48B | 56.59%5.05B | 99.70%5.4B | -98.78%1.83B | 1,473.99%151.12B | -228.39%-4.06B |
Total adjustment of non-cash items | 123.12%4.89B | -511.38%-3.07B | -196.98%-707M | 105.10%7.06B | -66.41%3.39B | 500.91%2.19B | 152.49%747M | 100.50%729M | -1,971.62%-138.58B | 309.28%10.1B |
-Depreciation and amortization | 1.77%1.38B | 9.58%1.38B | 10.08%1.37B | -0.44%5.23B | 5.95%1.37B | 7.80%1.35B | 1.69%1.26B | -15.01%1.24B | -12.50%5.25B | -22.42%1.29B |
-Share of associates | -69.77%52M | -78.98%33M | 24.22%159M | -57.04%982M | 909.62%525M | -37.23%172M | -91.18%157M | -28.49%128M | 821.77%2.29B | 425.00%52M |
-Disposal profit | -66.67%2M | -273,500.00%-2.73B | --35M | 100.02%28M | -99.65%21M | 700.00%6M | -75.00%1M | --0 | -427,009.09%-140.88B | 74,137.50%5.94B |
-Other non-cash items | 423.60%3.46B | -160.53%-1.76B | -254.62%-2.27B | 115.75%824M | -47.59%1.48B | 131.84%661M | 84.85%-674M | 58.02%-639M | -566.31%-5.23B | 248.51%2.82B |
Changes in working capital | -11.54%-3.9B | -112.12%-277M | -19.57%2.19B | 346.25%1.21B | -128.69%-303M | -44.96%-3.49B | 1,243.00%2.29B | 156.89%2.72B | 90.92%-493M | 122.75%1.06B |
-Change in receivables | 45.11%-758M | -69.09%-1.12B | -41.75%1.56B | 104.83%1.1B | 135.34%463M | -21.03%-1.38B | 45.86%-660M | -36.31%2.68B | 108.90%538M | 65.97%-1.31B |
-Change in inventory | -44.26%-3.38B | -82.45%119M | -60.47%334M | 69.41%144M | -72.48%964M | -65.93%-2.34B | 304.22%678M | 150.48%845M | 103.08%85M | 203.76%3.5B |
-Change in payables | 4.74%243M | -68.25%720M | 136.78%295M | 97.13%-32M | -52.15%-1.73B | 61.11%232M | 67.88%2.27B | 45.59%-802M | -133.07%-1.12B | -144.00%-1.14B |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -60.00%-16M | 27.78%-156M | 69.23%-16M | 48.16%-450M | 17.70%-172M | 90.48%-10M | -113.86%-216M | 88.52%-52M | 22.15%-868M | -26.67%-209M |
Interest received (cash flow from operating activities) | 124.63%301M | -1.47%201M | 506.90%352M | 62.62%496M | 29.87%100M | 45.65%134M | 72.88%204M | 222.22%58M | 214.43%305M | 250.00%77M |
Tax refund paid | 80.53%-3.48B | 3,225.61%11.47B | 98.82%-416M | -21,914.63%-53.66B | -75.60%-295M | -3,031.00%-17.88B | -126.83%-367M | -9,070.76%-35.12B | 103.70%246M | 78.04%-168M |
Other operating cash inflow (outflow) | -2M | 0.00%1M | -50.00%1M | -75.00%1M | -166.67%-2M | 0 | 0.00%1M | 200.00%2M | 300.00%4M | 3M |
Operating cash flow | 99.06%-131M | 115.72%17.37B | 130.39%9.07B | -369.11%-31.59B | -38.28%4.2B | -4,401.61%-14B | 226.61%8.05B | -1,172.92%-29.84B | 200.44%11.74B | 8,621.79%6.8B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 0.42%-238M | 24.92%-247M | 46.61%-244M | -8.74%-1.31B | 24.40%-282M | -37.36%-239M | -9.67%-329M | -28.73%-457M | -25.08%-1.2B | -21.10%-373M |
Net intangibles purchase and sale | 12.93%-128M | -21.11%-241M | -60.50%-191M | 4.50%-721M | -341.38%-256M | 15.52%-147M | -61.79%-199M | 70.25%-119M | 38.72%-755M | 84.20%-58M |
Net business purchase and sale | --0 | ---- | ---- | --0 | --0 | --0 | ---- | ---- | 346.14%95.78B | 57.54%-417M |
Net investment product transactions | -100.79%-1.01B | 157.47%100M | -83.23%26M | 7,058.79%25.33B | 15,044.51%25.85B | -2,204.17%-505M | -107.14%-174M | 218.32%155M | -148.53%-364M | -105.95%-173M |
Net changes in other investments | -194.59%-35M | -261.54%-47M | 871.43%270M | -91.55%-136M | -86.57%-125M | --37M | ---13M | -259.09%-35M | 31.07%-71M | 45.97%-67M |
Investing cash flow | -65.69%-1.42B | 518.60%2.99B | 69.52%-139M | -75.19%23.17B | 2,415.35%25.19B | -160.37%-854M | -35.16%-715M | -100.48%-456M | 330.82%93.39B | 41.66%-1.09B |
Financing cash flow | ||||||||||
Net issuance payments of debt | 95.05%-5M | 47.78%-2.26B | 69.13%-820M | 75.92%-9.41B | 38.13%-2.33B | 98.68%-101M | 78.89%-4.32B | 62.91%-2.66B | -699.60%-39.06B | 61.06%-3.77B |
Increase or decrease of lease financing | -14.29%-240M | -16.00%-232M | -23.37%-227M | -1.12%-816M | -7.25%-222M | -9.95%-210M | -30.72%-200M | 28.13%-184M | 38.54%-807M | 39.47%-207M |
Cash dividends paid | -141.82%-2.07B | --0 | 30.49%-3.25B | 24.34%-5.53B | --0 | -14.29%-856M | --0 | 28.75%-4.67B | -754.39%-7.31B | --0 |
Net other fund-raising expenses | 99.15%-1M | ---245M | ---1M | -655.29%-3.14B | --1M | -11,800.00%-117M | ---- | ---- | -485.92%-416M | --0 |
Financing cash flow | -80.37%-2.32B | 63.79%-2.73B | 42.82%-4.3B | 60.30%-18.89B | 35.79%-2.55B | 85.10%-1.28B | 64.18%-7.54B | 46.10%-7.51B | -1,213.12%-47.59B | 60.03%-3.98B |
Net cash flow | ||||||||||
Beginning cash position | 59.16%95.34B | 29.49%76.08B | -27.22%70.19B | 152.84%96.44B | -53.49%44.37B | -42.87%59.9B | -52.21%58.76B | 152.84%96.44B | -45.20%38.14B | 93.09%95.4B |
Current changes in cash | 76.07%-3.86B | 8,575.48%17.63B | 112.25%4.63B | -147.47%-27.31B | 1,443.24%26.84B | -74.37%-16.14B | 98.91%-208M | -144.91%-37.81B | 278.27%57.54B | 114.82%1.74B |
Effect of exchange rate changes | -637.29%-3.26B | 20.18%1.63B | 892.13%1.26B | 42.02%1.07B | -46.05%-1.02B | 400.00%606M | 31.23%1.35B | -79.52%127M | -8.40%752M | -247.98%-697M |
Cash adjustments other than cash changes | --0 | --0 | 150.00%1M | ---- | ---- | ---- | ---- | -200.00%-2M | ---- | ---- |
End cash Position | 98.83%88.22B | 59.16%95.34B | 29.49%76.08B | -27.22%70.19B | -27.22%70.19B | -53.49%44.37B | -42.87%59.9B | -52.21%58.76B | 152.84%96.44B | 152.84%96.44B |
Free cash flow | 96.55%-497M | 124.38%16.88B | 128.38%8.63B | -443.69%-33.62B | -42.55%3.66B | -2,083.00%-14.39B | 268.41%7.52B | -1,601.18%-30.41B | 472.32%9.78B | 1,158.47%6.37B |
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