(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 | -13.05%2.12B | 220.62%2.44B | -74.71%760.99M | 89.55%3.01B | -59.51%1.59B | 1,957.62%3.92B | -110.85%-211.01M | 21.52%1.94B | -9.12%1.6B | 84.39%1.76B |
Net profit before non-cash adjustment | 12.43%2.87B | -10.52%2.55B | 15.91%2.85B | 0.46%2.46B | -13.84%2.45B | 162.85%2.84B | 69.05%1.08B | -62.24%639.37M | 27.34%1.69B | 43.62%1.33B |
Total adjustment of non-cash items | -92.34%213.38M | 2,484.68%2.79B | -112.71%-116.81M | 208.12%918.87M | -245.90%-849.86M | 19.39%582.48M | -6.34%487.88M | -25.07%520.91M | 574.28%695.16M | -53.68%103.1M |
-Depreciation and amortization | 31.94%367.55M | 27.41%278.57M | 16.02%218.65M | -0.72%188.45M | 16.62%189.81M | 15.87%162.77M | 3.01%140.47M | -3.23%136.37M | 10.84%140.92M | 8.88%127.14M |
-Reversal of impairment losses recognized in profit and loss | --138.21M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | --67.01M | ---- |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 116.98%163.34M | 516.83%75.28M | 144.37%12.2M |
-Disposal profit | -35,303.60%-1.27B | -87.77%3.62M | 1,851.29%29.56M | 248.53%1.52M | -119.84%-1.02M | 108.45%5.14M | 12.06%-60.85M | -141.42%-69.2M | ---28.66M | --0 |
-Net exchange gains and losses | -167.08%-40.32M | -5.96%-15.1M | -176.96%-14.25M | -37.46%18.52M | 3.69%29.6M | -19.67%28.55M | 384.24%35.54M | -82.98%7.34M | 649.48%43.13M | 85.40%-7.85M |
-Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 116.78%29.07M | -332.84%-173.21M | --74.39M |
-Other non-cash items | -59.46%1.02B | 817.97%2.52B | -149.38%-350.77M | 166.50%710.39M | -376.74%-1.07B | 3.57%386.02M | 46.74%372.72M | -55.49%254M | 655.24%570.69M | -166.02%-102.78M |
Changes in working capital | 66.87%-959.58M | -46.81%-2.9B | -433.60%-1.97B | -3,285.84%-369.7M | -102.20%-10.92M | 127.88%496.15M | -327.06%-1.78B | 199.39%783.83M | -340.79%-788.63M | 269.00%327.52M |
-Change in receivables | 74.70%-514.23M | -4.87%-2.03B | -723.25%-1.94B | 338.30%310.94M | -1,444.21%-130.48M | 101.32%9.71M | -190.86%-737.83M | 186.62%812.02M | -174.97%-937.4M | 327.70%1.25B |
-Change in prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -321.68%-25.94M | -124.77%-6.15M | -130.87%-2.74M |
-Change in payables | -496.69%-419.8M | -71.11%105.83M | 700.77%366.27M | 165.93%45.74M | -128.91%-69.37M | 134.17%239.94M | 281.77%102.46M | -135.57%-56.37M | 851.95%158.47M | -168.41%-21.08M |
-Provision for loans, leases and other losses | 96.23%-14.45M | -108.85%-382.94M | 33.07%-183.35M | -252.33%-273.96M | 1,888.61%179.85M | -39.73%9.04M | --15.01M | ---- | ---- | ---- |
-Changes in other current assets | 98.11%-11.1M | -169.58%-586.83M | 51.89%-217.68M | -5,080.92%-452.42M | -96.17%9.08M | 120.48%237.45M | -2,242.07%-1.16B | 1,622.50%54.13M | 99.60%-3.56M | -384.80%-899M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 94.44%-1K | 61.70%-18K | 68.67%-47K | 81.48%-150K | -130.11%-810K | -53.71%-352K | 77.61%-229K | -319.26%-1.02M | -244K | |
Interest received (cash flow from operating activities) | 21.61%44.61M | -13.25%36.69M | 11.86%42.29M | 1.78%37.81M | 29.10%37.15M | 14.74%28.77M | -46.99%25.08M | -13.37%47.31M | 42.22%54.61M | 14.52%38.4M |
Tax refund paid | 35.05%-643.76M | -60.70%-991.23M | -10.84%-616.84M | 62.49%-556.5M | -694.51%-1.48B | 61.58%-186.75M | -152.55%-486.02M | 74.56%-192.45M | -17.63%-756.46M | 8.43%-643.07M |
Other operating cash inflow (outflow) | -93.89%28.58M | 1,052.09%468.06M | 285.27%40.63M | -89.46%10.55M | 100M | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -20.61%1.55B | 760.45%1.95B | -90.92%227.02M | 942.64%2.5B | -93.62%239.79M | 659.58%3.76B | -137.39%-672.17M | 100.27%1.8B | -22.32%897.76M | 264.16%1.16B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 493.06%2.85B | -57.42%-724.42M | -334.12%-460.18M | 13.25%-106M | -216.06%-122.19M | 294.95%105.29M | 127.07%26.66M | 20.31%-98.49M | -81.64%-123.59M | 55.27%-68.04M |
Net intangibles purchase and sale | 12.30%-243.72M | -15.89%-277.89M | -88.05%-239.79M | 14.70%-127.52M | -80.36%-149.49M | -19.56%-82.89M | -154.33%-69.33M | 8.70%-27.26M | 14.95%-29.86M | 15.65%-35.11M |
Net business purchase and sale | --0 | --51.86M | --0 | ---- | ---19.13M | ---- | ---- | ---- | ---- | ---- |
Net investment product transactions | 25.52%-10.84M | -110.03%-14.55M | 232.01%145.13M | -314.01%-109.94M | 124.70%51.37M | -130.48%-208M | -36.24%682.33M | 648.72%1.07B | --142.92M | ---- |
Advance cash and loans provided to other parties | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---5.3M | ---- | 51.25%-1.17M |
Repayment of advance payments to other parties and cash income from loans | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -89.40%3.22M | 2,561.32%30.34M | 151.66%1.14M |
Net changes in other investments | -1,337.10%-173.74M | 295.61%14.04M | 112.56%3.55M | -292.52%-28.26M | 135.64%14.68M | -3,838.15%-41.19M | -106.46%-1.05M | 105.24%16.19M | -853.45%-308.71M | -76.28%-32.38M |
Investing cash flow | 354.39%2.42B | -72.49%-950.96M | -48.31%-551.3M | -65.39%-371.72M | 0.90%-224.76M | -135.51%-226.79M | -33.37%638.61M | 431.77%958.45M | -113.12%-288.89M | 36.67%-135.56M |
Financing cash flow | ||||||||||
Net common stock issuance | ---- | ---- | 99.95%-172K | -492.24%-354.28M | ---59.82M | ---- | ---- | ---- | ---- | ---- |
Cash dividends paid | -14.32%-764.55M | -16.64%-668.77M | -17.95%-573.34M | 0.06%-486.07M | -24.83%-486.35M | 4.71%-389.6M | 4.43%-408.87M | -4.75%-427.83M | -4.71%-408.45M | 4.55%-390.08M |
Net other fund-raising expenses | 96.39%-7.13M | -1,293.14%-197.52M | 232.42%16.56M | -213.38%-12.5M | 565.47%11.03M | 40.16%-2.37M | 18.08%-3.96M | -211.44%-4.83M | 625.06%4.34M | -2.99%-826K |
Financing cash flow | 10.92%-771.68M | -55.54%-866.29M | 34.69%-556.96M | -59.37%-852.85M | -36.53%-535.14M | 5.05%-391.97M | 4.59%-412.83M | -7.07%-432.67M | -3.38%-404.11M | 4.54%-390.91M |
Net cash flow | ||||||||||
Beginning cash position | 1.10%13.98B | -3.59%13.83B | 9.74%14.34B | -4.00%13.07B | 29.75%13.62B | -4.33%10.49B | 26.70%10.97B | 1.89%8.66B | 8.08%8.5B | -3.82%7.86B |
Current changes in cash | 2,249.11%3.2B | 115.45%136.15M | -169.08%-881.23M | 345.26%1.28B | -116.55%-520.11M | 804.00%3.14B | -119.21%-446.39M | 1,034.87%2.32B | -67.46%204.76M | 305.51%629.24M |
Effect of exchange rate changes | -37.77%9.91M | 1,316.58%15.93M | 50.70%-1.31M | 89.38%-2.66M | -21.34%-25M | 27.60%-20.6M | -126.61%-28.46M | 71.74%-12.56M | -803.93%-44.43M | 176.46%6.31M |
Cash adjustments other than cash changes | 0.00%1K | 200.00%1K | 0.00%-1K | ---1K | ---- | ---1K | ---- | ---- | ---1K | ---- |
End cash Position | 22.95%17.19B | 3.86%13.98B | -6.15%13.46B | 9.74%14.34B | -4.00%13.07B | 29.75%13.62B | -4.33%10.49B | 26.70%10.97B | 1.89%8.66B | 8.08%8.5B |
Free cash flow | 10.88%1.05B | 301.08%951.09M | -120.88%-472.98M | 6,900.86%2.27B | -100.93%-33.31M | 547.95%3.57B | -147.78%-797.84M | 124.35%1.67B | -29.29%744.31M | 751.40%1.05B |
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