三菱重工
7011
豐田汽車
7203
索尼
6758
4
任天堂
7974
5
哈默納科機械
6324
(FY)2024/05/31 | (FY)2023/05/31 | (FY)2022/05/31 | (FY)2021/05/31 | (FY)2020/05/31 | (FY)2019/05/31 | (FY)2018/05/31 | (FY)2017/05/31 | (FY)2016/05/31 | (FY)2015/05/31 | |
---|---|---|---|---|---|---|---|---|---|---|
經營活動現金流量(間接法) | ||||||||||
經營活動產生的現金 | -4.25%3.16億 | 153.85%3.3億 | -77.31%1.3億 | -11.25%5.73億 | 58.39%6.46億 | -9.86%4.08億 | -28.63%4.52億 | 81.00%6.34億 | 18.86%3.5億 | -44.33%2.95億 |
扣除非現金調整前淨利潤 | 58.23%3.05億 | 22.20%1.93億 | -41.45%1.58億 | -6.21%2.69億 | 6.43%2.87億 | -20.70%2.7億 | 77.84%3.4億 | -62.83%1.91億 | -0.23%5.15億 | -38.04%5.16億 |
非現金項目調整總額 | -27.68%7,797.6萬 | -10.12%1.08億 | -46.88%1.2億 | 15.39%2.26億 | -8.73%1.96億 | 48.59%2.14億 | -55.41%1.44億 | 2,162.87%3.24億 | 87.32%-1,568.9萬 | 65.32%-1.24億 |
-折舊與攤銷 | -1.80%1.07億 | -12.33%1.09億 | -20.44%1.25億 | -11.40%1.57億 | -8.98%1.77億 | -13.77%1.94億 | -14.40%2.25億 | 21.07%2.63億 | 32.26%2.17億 | 7.43%1.64億 |
-在損益中確認的減值損失回撥 | ---- | ---- | ---- | 157.80%6,959.7萬 | -40.03%2,699.7萬 | -41.75%4,501.6萬 | 118.05%7,728萬 | 47.24%3,544.2萬 | 43.72%2,407.1萬 | --1,674.9萬 |
-資產準備金與勾銷 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 20.96%3,026.1萬 | 186.78%2,501.8萬 |
-處置利潤 | -884.95%-2,618萬 | -326.02%-265.8萬 | 154.98%117.6萬 | 48.48%-213.9萬 | 86.28%-415.2萬 | 81.12%-3,026.8萬 | -1,561.09%-1.6億 | 103.83%1,097.4萬 | 12.80%-2.87億 | 36.21%-3.29億 |
-匯兌損益淨額 | -280.58%-39.2萬 | 60.08%-10.3萬 | -118.64%-25.8萬 | -303.45%-11.8萬 | -30.12%5.8萬 | 367.74%8.3萬 | 0.00%-3.1萬 | -109.45%-3.1萬 | 228.00%32.8萬 | -78.21%10萬 |
-養老金及員工福利費用 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -4.35%718.6萬 | --751.3萬 |
-其他非現金項目 | -307.70%-275.2萬 | 123.80%132.5萬 | -398.07%-556.8萬 | 146.97%186.8萬 | -173.83%-397.7萬 | 147.45%538.7萬 | -84.59%217.7萬 | 270.20%1,412.7萬 | 5.71%-830萬 | -126.02%-880.3萬 |
營運資本變動 | -327.08%-6,697萬 | 119.97%2,949.2萬 | -289.65%-1.48億 | -52.17%7,788.7萬 | 312.48%1.63億 | -136.62%-7,663.1萬 | -127.27%-3,238.5萬 | 179.62%1.19億 | -52.45%-1.49億 | -285.09%-9,782.8萬 |
-應收款(增)減 | -591.02%-1.42億 | 68.35%-2,048.7萬 | 5.03%-6,473萬 | -158.00%-6,816萬 | 231.58%1.18億 | -169.52%-8,931.7萬 | 1,063.05%1.28億 | -139.33%-1,334.1萬 | 154.66%3,392.1萬 | -1.78%-6,206.2萬 |
-存貨(增)減 | 242.25%1,028.3萬 | -8.23%-722.9萬 | -112.86%-667.9萬 | 606.34%5,195萬 | 11.65%-1,026萬 | -168.57%-1,161.3萬 | -107.52%-432.4萬 | 418.23%5,751.1萬 | 34.08%-1,807.2萬 | -1,036.56%-2,741.3萬 |
-應付款(減)增 | 51.77%4,475.7萬 | 339.52%2,949萬 | -131.36%-1,231.2萬 | 311.51%3,926.4萬 | -152.61%-1,856.4萬 | 130.73%3,528.9萬 | -160.03%-1.15億 | -336.39%-4,415.8萬 | 17.12%1,868萬 | -61.61%1,595萬 |
-應計費用(減)增 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -262.72%-4,413.9萬 | 76.57%2,712.5萬 |
-貸款、租賃及其他損失準備金 | -40.72%424.3萬 | 33.40%715.8萬 | 120.87%536.6萬 | -2.77%-2,571.6萬 | -1,186.54%-2,502.3萬 | 50.03%230.3萬 | -98.55%153.5萬 | --1.06億 | ---- | ---- |
-其他流動資產變動 | 33.02%916.1萬 | 230.34%688.7萬 | -117.56%-528.4萬 | -48.22%3,009.6萬 | 233.60%5,812.1萬 | -848.37%-4,350.3萬 | 6.41%581.3萬 | 105.34%546.3萬 | -640.30%-1.02億 | -183.08%-1,383.2萬 |
-其他流動負債變動 | -54.98%615.5萬 | 121.34%1,367.3萬 | -227.00%-6,407.5萬 | 22.98%5,045.3萬 | 35.81%4,102.7萬 | 161.57%3,021萬 | -796.48%-4,906.7萬 | 118.97%704.5萬 | 1.24%-3,713萬 | -200.68%-3,759.6萬 |
已付股息(經營活動產生的現金流) | ||||||||||
已收到的股息(經營活動產生的現金流) | ||||||||||
已付利息(經營活動產生的現金流) | 12.15%-189.4萬 | 10.50%-215.6萬 | 9.78%-240.9萬 | 2.84%-267萬 | 14.04%-274.8萬 | 3.68%-319.7萬 | 5.60%-331.9萬 | -1,842.54%-351.6萬 | -570.37%-18.1萬 | -17.39%-2.7萬 |
已收到的利息(經營活動產生的現金流) | 8,774.70%736.6萬 | -23.15%8.3萬 | 0.00%10.8萬 | -46.27%10.8萬 | -76.60%20.1萬 | 4.37%85.9萬 | -69.26%82.3萬 | -44.25%267.7萬 | 16.10%480.2萬 | -30.11%413.6萬 |
已支付退稅 | 16.56%-4,956.6萬 | 50.93%-5,940.1萬 | -39.38%-1.21億 | -14.44%-8,686.1萬 | 29.80%-7,590.3萬 | 20.36%-1.08億 | 33.44%-1.36億 | -15.69%-2.04億 | 58.20%-1.76億 | -10.62%-4.22億 |
其他經營現金流入(流出) | -1,000 | 0 | 500萬 | 0 | 910.19%6,481.5萬 | -800萬 | 0 | 1,000 | 0 | 1,000 |
經營活動現金淨額 | 1.25%2.72億 | 2,197.80%2.69億 | -97.58%1,169.3萬 | -23.48%4.84億 | 118.52%6.32億 | -7.89%2.89億 | -26.78%3.14億 | 140.36%4.29億 | 244.96%1.78億 | -180.05%-1.23億 |
投資活動現金流量 | ||||||||||
物業、廠房及設備交易淨額 | -117.12%-991.6萬 | 62.53%-456.7萬 | 32.84%-1,218.8萬 | -41.79%-1,814.8萬 | -141.58%-1,279.9萬 | 84.09%-529.8萬 | -9.78%-3,330.7萬 | -26.69%-3,034萬 | -33.36%-2,394.8萬 | 27.81%-1,795.8萬 |
無形資產交易淨額 | -72.33%-7,536萬 | 42.74%-4,372.9萬 | 30.97%-7,637.3萬 | 21.53%-1.11億 | -10.04%-1.41億 | 11.50%-1.28億 | 54.66%-1.45億 | -21.20%-3.19億 | -23.89%-2.63億 | -58.04%-2.13億 |
業務交易淨額 | ---1,498萬 | --0 | ---- | ---- | ---- | ---- | 858.59%1.13億 | 84.55%-1,491.3萬 | -10.12%-9,650萬 | 12.37%-8,763萬 |
投資產品交易淨額 | 673.96%2,755萬 | -215.44%-480萬 | 562.00%415.8萬 | -101.29%-90萬 | -3.81%6,981.8萬 | -89.47%7,258.4萬 | 241.34%6.89億 | -1.61%2.02億 | -40.32%2.05億 | -34.15%3.44億 |
向其他方提供的預付現金及貸款 | 64.29%-100萬 | ---280萬 | --0 | ---100萬 | ---- | ---79萬 | ---- | 69.20%-85萬 | 92.74%-276萬 | ---3,800萬 |
償還對其他方提供的預付款及貸款產生的現金收入 | -94.00%20.2萬 | 932.52%336.6萬 | 207.55%32.6萬 | -82.71%10.6萬 | 120.50%61.3萬 | -81.18%27.8萬 | -18.22%147.7萬 | 230.77%180.6萬 | -84.10%54.6萬 | 83.00%343.3萬 |
其他投資變動淨額 | -131.18%-142.1萬 | 136.52%455.7萬 | -7,030.29%-1,247.8萬 | 91.46%-17.5萬 | -114.20%-205萬 | 2,212.98%1,443.3萬 | 127.83%62.4萬 | 99.17%-224.2萬 | -295.44%-2.69億 | -136.00%-6,790.7萬 |
投資活動現金淨額 | -56.18%-7,492.5萬 | 50.32%-4,797.3萬 | 26.16%-9,655.5萬 | -53.08%-1.31億 | -82.02%-8,541.5萬 | -107.49%-4,692.5萬 | 481.76%6.26億 | 63.51%-1.64億 | -483.96%-4.5億 | -116.99%-7,697.8萬 |
融資活動現金流量 | ||||||||||
債務發行/償還的淨額 | 0.00%-2,349.6萬 | 0.00%-2,349.6萬 | 7.69%-2,349.6萬 | -18.18%-2,545.4萬 | 8.33%-2,153.8萬 | -229.95%-2,349.6萬 | 67.63%-712.1萬 | -61.10%-2,199.6萬 | ---1,365.4萬 | --0 |
普通股發行/回購的淨額 | ---- | ---- | -65,807.66%-2.83億 | --43.1萬 | ---- | 100.12%13.6萬 | -11,039.47%-1.12億 | -76.83%102.6萬 | -99.55%442.8萬 | --9.87億 |
租賃融資增減 | -471.47%-178.3萬 | 75.00%-31.2萬 | 0.00%-124.8萬 | 0.00%-124.8萬 | 0.00%-124.8萬 | -23.56%-124.8萬 | ---101萬 | ---- | 16.65%-118.1萬 | 10.66%-141.7萬 |
已支付現金股息 | 0.08%-7,657萬 | 36.14%-7,663.3萬 | -49.92%-1.2億 | -0.19%-8,003.7萬 | 0.15%-7,988.5萬 | 1.18%-8,000.4萬 | 33.24%-8,096.2萬 | -0.28%-1.21億 | -7.69%-1.21億 | -66.76%-1.12億 |
非控制性權益現金股息 | 20.05%-676.7萬 | -8.89%-846.4萬 | 45.04%-777.3萬 | 7.03%-1,414.3萬 | 8.93%-1,521.3萬 | -5.06%-1,670.5萬 | -71.18%-1,590.1萬 | 1.45%-928.9萬 | -2.68%-942.6萬 | -42.11%-918萬 |
其他籌資費用淨額 | ---- | ---- | 100.00%-1,000 | -17,896.53%-2.1億 | -34.46%118.1萬 | -19.19%180.2萬 | 2,653.09%223萬 | --8.1萬 | ---- | 12.59%270.1萬 |
融資活動現金淨額 | 0.27%-1.09億 | 75.01%-1.09億 | -31.78%-4.36億 | -183.31%-3.31億 | 2.35%-1.17億 | 44.41%-1.2億 | -41.95%-2.15億 | -7.59%-1.51億 | -116.25%-1.41億 | 1,287.03%8.66億 |
現金淨流量 | ||||||||||
期初現金流 | 2.67%43億 | -11.05%41.88億 | 0.48%47.08億 | 10.11%46.86億 | 3.41%42.56億 | 21.42%41.15億 | 4.17%33.89億 | -8.55%32.54億 | 26.67%35.58億 | 23.65%28.09億 |
現金變動 | -20.85%8,849.8萬 | 121.48%1.12億 | -2,421.19%-5.21億 | -94.79%2,242.7萬 | 250.00%4.3億 | -83.06%1.23億 | 538.91%7.25億 | 127.57%1.14億 | -161.80%-4.12億 | 24.80%6.66億 |
匯率變動影響 | 280.58%39.2萬 | -60.08%10.3萬 | 118.64%25.8萬 | 303.45%11.8萬 | 30.12%-5.8萬 | -113.15%-8.3萬 | 134.16%63.1萬 | 47.42%-184.7萬 | -151.51%-351.3萬 | 108.75%682萬 |
現金變動之外的其他現金調整 | -200.00%-1,000 | 200.00%1,000 | ---1,000 | ---- | ---- | 876,650.00%1,753.5萬 | -99.99%2,000 | -78.44%2,398.3萬 | 46.24%1.11億 | 3,802,400.00%7,605萬 |
期末現金 | 2.07%43.89億 | 2.67%43億 | -11.05%41.88億 | 0.48%47.08億 | 10.11%46.86億 | 3.41%42.56億 | 21.42%41.15億 | 4.17%33.89億 | -8.55%32.54億 | 26.67%35.58億 |
自由現金流 | -14.41%1.86億 | 361.07%2.17億 | -123.60%-8,326.8萬 | -25.62%3.53億 | 204.39%4.74億 | 14.99%1.56億 | 76.50%1.36億 | 170.49%7,680.4萬 | 69.20%-1.09億 | -6,177.75%-3.54億 |
貨幣單位 | 日元 | 日元 | 日元 | 日元 | 日元 | 日元 | 日元 | 日元 | 日元 | 日元 |
會計準則 | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |