(FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (Q3)Sep 30, 2021 | (Q2)Jun 30, 2021 | (Q1)Mar 31, 2021 | (Q4)Dec 31, 2020 | (Q3)Sep 30, 2020 | (Q2)Jun 30, 2020 | (Q1)Mar 31, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 104.94%341.08M | -4.97%166.43M | 175.14M | 0.64%998.1M | -3.64%970.3M | -9.89%933.88M | -12.25%899.93M | -5.41%991.8M | 1.01B | 1.04B |
Net profit before non-cash adjustment | 22.59%385.06M | 299.96%314.09M | --78.53M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Total adjustment of non-cash items | 4,313.99%10.73M | -99.67%243K | --74.65M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Depreciation and amortization | 9.73%7.88M | -36.76%7.18M | --11.36M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | --59.52M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Disposal profit | --0 | 1,497.87%18.37M | ---1.31M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Pension and employee benefit expenses | ---- | ---- | ---- | -5.48%305.5M | -7.55%303.8M | -11.84%303.8M | -12.91%300.6M | -15.17%323.2M | --328.6M | --344.6M |
-Other non-cash items | 111.25%2.85M | -596.78%-25.31M | --5.09M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Changes in working capital | 63.02%-54.71M | -773.86%-147.91M | --21.95M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Change in receivables | 81.04%-21.07M | -206.06%-111.1M | ---36.3M | -84.80%42.6M | -76.69%64.1M | -64.47%129.4M | -46.01%55.06M | -15.09%280.2M | --275M | --364.2M |
-Change in inventory | ---- | ---- | --38K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Change in prepaid assets | ---- | ---- | ---- | 11.36%2.28B | 2.97%2.18B | -9.48%2.13B | -9.62%1.96B | -12.19%2.04B | --2.12B | --2.35B |
-Change in payables | 81.02%-22.15M | -448.47%-116.74M | --33.5M | ---- | ---- | ---- | -41.41%16.4M | ---- | ---- | ---- |
-Provision for loans, leases and other losses | -173.52%-31.68M | 1,915.89%43.09M | ---2.37M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Changes in other current assets | 6.41%-2.72M | -122.99%-2.9M | --12.62M | ---- | 0.00%40M | ---- | 0.00%40M | ---- | --40M | ---- |
-Changes in other current liabilities | -42.35%22.91M | 174.69%39.74M | --14.47M | -0.87%1.3B | -4.60%1.27B | -10.38%1.24B | -12.41%1.2B | -8.01%1.32B | --1.34B | --1.38B |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 29.55%-2.86M | 20.73%-4.05M | -5.11M | |||||||
Interest received (cash flow from operating activities) | -98.62%10K | 5,933.33%724K | 12K | -28.69%8.7M | -14.10%13.4M | -17.02%11.7M | -13.66%11.6M | 20.79%12.2M | 15.6M | 14.1M |
Tax refund paid | 34.97%-46.03M | -56.01%-70.77M | -45.37M | -4.82%916.3M | -10.73%861.47M | 962.7M | ||||
Other operating cash inflow (outflow) | 0.00%-1K | -1K | 0 | |||||||
Operating cash flow | 216.51%292.2M | -25.95%92.32M | --124.67M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 50.68%-7.07M | -352.53%-14.34M | ---3.17M | 2.66%80.9M | 78,800.00%78.9M | -14.99%84.5M | 21.76%72.22M | 78,700.00%78.8M | --100K | --99.4M |
Net intangibles purchase and sale | ---- | ---- | ---29.2M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net investment property transactions | ---- | ---- | ---- | 690.32%24.5M | 1,077.27%25.9M | 1,057.14%24.3M | 794.38%23.25M | -32.61%3.1M | --2.2M | --2.1M |
Net investment product transactions | 98.91%-317K | -251.82%-29.2M | --19.24M | 5,100.00%5.2M | 5,200.00%5.3M | 5,300.00%5.4M | 7,804.69%5.06M | 0.00%100K | --100K | --100K |
Net changes in other investments | -99.92%61K | 6,918.85%74.53M | ---1.09M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Investing cash flow | -123.64%-7.33M | 317.89%30.99M | ---14.22M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Financing cash flow | ||||||||||
Net issuance payments of debt | 13.83%-196.6M | -1,957.76%-228.16M | ---11.09M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Increase or decrease of lease financing | ---- | ---- | ---- | 41.62%404.9M | 20.86%352.8M | -5.28%360.6M | -10.11%431.98M | -23.78%285.9M | --291.9M | --380.7M |
Cash dividends paid | ---- | ---- | ---- | ---- | ---- | ---- | -7.75%-764.54M | ---- | ---- | ---- |
Interest paid (cash flow from financing activities) | ---- | ---- | ---- | -25.11%17M | -22.40%14.2M | -12.26%13.6M | 2.81%16.82M | 40.12%22.7M | --18.3M | --15.5M |
Financing cash flow | 13.83%-196.6M | -1,957.76%-228.16M | ---11.09M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net cash flow | ||||||||||
Beginning cash position | -6.51%1.07B | 4.20%1.14B | --1.1B | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Current changes in cash | 184.19%88.28M | -205.53%-104.85M | --99.36M | ---- | ---- | ---- | 96.58%216.99M | ---- | ---- | ---- |
Cash adjustments other than cash changes | ---- | 3,057,500.00%30.58M | --1K | -97.96%5.2M | -19.98%1.29B | -75.86%80.9M | -14.58%1.23B | -22.66%255.3M | --1.61B | --335.1M |
End cash Position | 8.27%1.16B | -10.67%1.07B | --1.2B | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Free cash flow | 265.63%285.13M | -12.17%77.98M | --88.79M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Currency Unit | JPY | JPY | JPY | EUR | EUR | EUR | EUR | EUR | EUR | EUR |
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