(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 | 46.85%23.39B | -30.83%6.47B | -50.52%7.23B | 151.99%46.45B | 209.52%6.55B | 41.18%15.93B | 6.95%9.35B | 233.56%14.62B | -40.31%18.43B | -270.77%-5.98B |
Net profit before non-cash adjustment | -33.72%7.92B | 2,078.56%10.57B | 60.61%-1.51B | 6.84%12.14B | 48.35%3.54B | 45.27%11.94B | -90.42%485M | 11.06%-3.83B | -46.34%11.37B | 188.55%2.39B |
Total adjustment of non-cash items | 899.69%16.19B | -94.71%628M | -100.96%-104M | 36.09%31.05B | 864.30%6.68B | -85.00%1.62B | 26.37%11.88B | 210.96%10.87B | 51.47%22.82B | -105.48%-874M |
-Depreciation and amortization | 19.33%6.14B | 6.88%5.5B | 2.62%5.22B | -1.24%20.97B | -0.04%5.6B | -2.45%5.15B | -0.94%5.14B | -1.61%5.09B | -6.29%21.23B | -0.27%5.6B |
-Reversal of impairment losses recognized in profit and loss | 196.65%231M | -98.89%60M | -987.11%-1.72B | 453.02%7.33B | 199.25%1.99B | -192.28%-239M | 3,378.06%5.39B | -21.77%194M | -82.40%1.33B | -90.39%664M |
-Share of associates | -11.76%-19M | -4.35%-24M | -45.45%-16M | 36.11%-69M | 66.67%-18M | -6.25%-17M | -21.05%-23M | 42.11%-11M | -129.79%-108M | -170.00%-54M |
-Disposal profit | 105.25%61M | -545.01%-1.74B | -176.30%-132M | -389.72%-3.67B | -1,378.75%-3.07B | -578.60%-1.16B | 2,907.69%391M | 113.90%173M | 96.55%-749M | -78.51%240M |
-Net exchange gains and losses | --1.97B | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Other non-cash items | 432.59%7.8B | -228.07%-1.56B | -163.63%-3.45B | 482.82%6.48B | 129.81%2.18B | -146.60%-2.34B | -70.09%1.22B | 926.03%5.43B | -83.27%1.11B | -412.95%-7.32B |
Changes in working capital | -129.72%-705M | -56.70%-4.73B | 16.71%8.84B | 120.64%3.25B | 50.85%-3.68B | 130.69%2.37B | 47.25%-3.02B | 46.05%7.58B | -193.41%-15.75B | 23.26%-7.49B |
-Change in receivables | 235.68%10.96B | -35.47%-10.4B | -10.83%20.6B | 82.56%-499M | 46.04%-7.84B | -65.76%-8.07B | 35.44%-7.68B | -18.78%23.1B | 55.88%-2.86B | 49.30%-14.53B |
-Change in inventory | -16,490.00%-1.66B | 6.69%-1.16B | -43.65%-905M | 120.79%1.04B | 351.12%2.92B | 94.90%-10M | 25.42%-1.24B | 68.33%-630M | -173.19%-5.01B | -173.72%-1.16B |
-Change in payables | -188.39%-9.49B | 16.45%7.17B | 27.56%-10.54B | 279.20%3.83B | -82.36%1.48B | 550.31%10.74B | -31.22%6.16B | 14.96%-14.55B | -165.47%-2.14B | -51.55%8.4B |
-Changes in other current assets | -78.87%-508M | -32.28%-336M | 9.65%-309M | 80.39%-1.13B | -26.29%-245M | -2.53%-284M | 77.16%-254M | 91.76%-342M | -1,732.59%-5.74B | -1,663.64%-194M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -63.07%-1.07B | -194.77%-846M | 5.10%-725M | -23.94%-2.14B | 7.54%-429M | -24.15%-658M | -5.51%-287M | -66.45%-764M | -14.39%-1.73B | -77.10%-464M |
Interest received (cash flow from operating activities) | -75.96%25M | 43.36%691M | -3.80%152M | 17.26%1.25B | 38.63%506M | 60.00%104M | 25.52%482M | -37.30%158M | 26.90%1.07B | 28.98%365M |
Tax refund paid | -121.32%-3.91B | 102.17%3.08B | -871.26%-5B | 98.89%-111M | 120.75%649M | 35.02%-1.77B | 159.63%1.52B | 89.65%-515M | -10,261.22%-9.96B | 304.17%294M |
Other operating cash inflow (outflow) | 0 | 1M | -1M | 0 | 1M | -200.00%-1M | 0 | 0 | 0 | 0 |
Operating cash flow | 35.46%18.43B | -15.14%9.39B | -87.72%1.66B | 481.60%45.45B | 225.79%7.27B | 68.03%13.61B | 75.70%11.07B | 1,785.27%13.5B | -74.22%7.81B | -271.22%-5.78B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -37.93%-2.24B | -8.03%-4.1B | -47.00%-3.09B | -119.13%-13.39B | -124.40%-5.87B | 7.31%-1.62B | -24.23%-3.8B | -260.09%-2.1B | 41.98%-6.11B | -43.21%-2.62B |
Net intangibles purchase and sale | 27.17%-386M | 54.06%-198M | -32.83%-797M | -23.86%-1.96B | 23.26%-396M | -35.55%-530M | -80.33%-431M | -38.25%-600M | -30.58%-1.58B | -44.94%-516M |
Net business purchase and sale | --0 | ---- | ---- | --0 | --0 | --0 | ---- | ---- | -520.24%-22.56B | --0 |
Net investment property transactions | 69.67%-1.2B | -195.55%-2.46B | -302.47%-10.77B | 74.53%-3.24B | 474.18%4.23B | 20.55%-3.96B | 72.70%-832M | 24.47%-2.68B | -139.29%-12.71B | -138.46%-1.13B |
Net investment product transactions | 3,182.18%6.23B | 677.06%5.66B | 80.57%4B | 166.36%2.02B | 78.10%992M | 85.16%-202M | 38.07%-981M | 435.81%2.21B | -828.96%-3.05B | 219.53%557M |
Advance cash and loans provided to other parties | -10.53%-21M | -100.00%-2M | -31.58%-25M | 18.75%-39M | --0 | -72.73%-19M | 91.67%-1M | 20.83%-19M | 18.64%-48M | 50.00%-1M |
Repayment of advance payments to other parties and cash income from loans | -83.33%1M | -80.00%1M | 100.00%12M | -50.77%64M | -25.40%47M | -71.43%6M | -76.19%5M | -76.00%6M | -0.76%130M | 6.78%63M |
Net changes in other investments | -511.11%-222M | -106.32%-196M | -128.42%-104M | 146.30%100M | 50.33%-225M | 110.71%54M | -109.33%-95M | 232.13%366M | -105.36%-216M | -116.61%-453M |
Investing cash flow | 134.37%2.16B | 97.99%-123M | -283.29%-10.78B | 64.37%-16.44B | 70.26%-1.22B | 80.10%-6.28B | 11.13%-6.13B | 21.87%-2.81B | -322.57%-46.14B | -233.12%-4.1B |
Financing cash flow | ||||||||||
Net issuance payments of debt | -338.53%-14.33B | -575.58%-7B | 246.14%13.07B | -146.08%-19.83B | -195.41%-6.59B | -111.49%-3.27B | 85.44%-1.04B | -160.44%-8.94B | 198.50%43.04B | 7,604.35%6.9B |
Net common stock issuance | ---- | ---- | -200.00%-3M | -75.00%-7M | ---- | ---- | ---- | ---1M | 20.00%-4M | ---- |
Increase or decrease of lease financing | 22.42%-782M | 1.64%-1.14B | 15.18%-1.04B | 4.82%-4.46B | 7.04%-1.07B | 9.92%-1.01B | -25.35%-1.16B | 17.95%-1.23B | 23.39%-4.69B | 21.29%-1.15B |
Cash dividends paid | 33.33%-2M | 5.43%-122M | -12.63%-3.54B | 0.00%-3.28B | 0.00%-2M | 0.00%-3M | 16.77%-129M | -0.83%-3.14B | -0.03%-3.28B | -100.00%-2M |
Net other fund-raising expenses | --0 | ---- | ---- | -68.75%436M | 7,716.67%469M | 97.53%-2M | -116.28%-7M | -101.68%-24M | 19,828.57%1.4B | 50.00%6M |
Financing cash flow | -253.07%-15.12B | -252.15%-8.2B | 163.64%8.49B | -174.43%-27.14B | -225.06%-7.2B | -115.71%-4.28B | 71.44%-2.33B | -214.83%-13.34B | 168.70%36.47B | 470.03%5.75B |
Net cash flow | ||||||||||
Beginning cash position | 15.98%20.17B | 21.77%17.18B | 11.86%17.2B | -11.45%15.38B | -4.53%18.59B | -4.59%17.39B | -45.15%14.11B | -11.45%15.38B | -11.99%17.37B | 46.48%19.47B |
Current changes in cash | 79.47%5.47B | -58.88%1.07B | 76.06%-634M | 200.48%1.87B | 72.33%-1.14B | -19.89%3.05B | 129.78%2.61B | -136.71%-2.65B | 9.06%-1.86B | -184.18%-4.12B |
Effect of exchange rate changes | -20.88%-2.24B | 168.36%1.8B | -47.42%724M | 67.18%-43M | -769.44%-241M | 27.77%-1.85B | -26.54%670M | -7.02%1.38B | -116.86%-131M | -87.10%36M |
Cash adjustments other than cash changes | --0 | --115M | ---114M | ---- | ---- | ---- | ---- | ---- | 100.09%1M | ---- |
End cash Position | 25.92%23.4B | 15.98%20.17B | 21.77%17.18B | 11.86%17.2B | 11.86%17.2B | -4.53%18.59B | -4.59%17.39B | -45.15%14.11B | -11.45%15.38B | -11.45%15.38B |
Free cash flow | 81.19%15.43B | -73.30%1.81B | -138.70%-4.17B | 1,596.29%27.02B | 111.70%941M | 44.45%8.52B | 128.60%6.79B | 510.43%10.78B | -110.55%-1.81B | -808.19%-8.05B |
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