(FY)May 20, 2024 | (FY)May 20, 2023 | (FY)May 20, 2022 | (FY)May 20, 2021 | (FY)May 20, 2020 | (FY)May 20, 2019 | (FY)May 20, 2018 | (FY)May 20, 2017 | (FY)May 20, 2016 | (FY)May 20, 2015 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -11.06%22.11B | 9.85%24.86B | 18.89%22.63B | 2.55%19.04B | 159.67%18.56B | -46.35%7.15B | -11.36%13.33B | -6.92%15.03B | 21.52%16.15B | 14.54%13.29B |
Net profit before non-cash adjustment | 96.52%28.43B | 4.30%14.47B | 23.00%13.87B | 33.30%11.28B | 621.23%8.46B | -86.05%1.17B | 287.69%8.41B | -74.69%2.17B | 24.24%8.57B | 72.08%6.9B |
Total adjustment of non-cash items | -108.11%-584M | -6.11%7.2B | 1.16%7.67B | 19.64%7.58B | -44.10%6.34B | 297.89%11.34B | -74.12%2.85B | 110.68%11.01B | -6.34%5.23B | -12.23%5.58B |
-Depreciation and amortization | 48.47%10.56B | 8.31%7.11B | 1.14%6.57B | 10.07%6.49B | -8.29%5.9B | 8.08%6.43B | 17.59%5.95B | 14.11%5.06B | -2.68%4.44B | -0.50%4.56B |
-Reversal of impairment losses recognized in profit and loss | -63.89%13M | 12.50%36M | 700.00%32M | -90.91%4M | -98.59%44M | 161.12%3.12B | --1.2B | ---- | -211.11%-10M | -95.93%9M |
-Disposal profit | 72.73%-3M | -105.79%-11M | -83.84%190M | 863.93%1.18B | 48.78%122M | -90.92%82M | 1,190.00%903M | -94.96%70M | 2,036.92%1.39B | 75.68%65M |
-Other non-cash items | -17,261.54%-11.16B | -92.64%65M | 1,092.13%883M | -132.48%-89M | -83.91%274M | 132.75%1.7B | -188.42%-5.2B | 1,101.87%5.88B | -161.79%-587M | -37.50%950M |
Changes in working capital | -279.55%-5.73B | 192.67%3.19B | 516.38%1.09B | -95.30%177M | 170.19%3.77B | -359.51%-5.36B | 11.61%2.07B | -21.33%1.85B | 189.90%2.35B | -34.30%812M |
-Change in receivables | 30.56%-3.56B | -935.35%-5.13B | 94.57%-495M | -562.34%-9.12B | 207.87%1.97B | 46.85%-1.83B | -74.76%-3.44B | 36.63%-1.97B | 51.60%-3.11B | -182.28%-6.42B |
-Change in inventory | 53.19%-982M | -1,807.27%-2.1B | 91.77%-110M | -85.30%-1.34B | 58.32%-721M | -0.29%-1.73B | 1.26%-1.73B | -11.06%-1.75B | -88.38%-1.57B | 32.39%-835M |
-Change in payables | -114.74%-1.47B | 374.30%9.97B | -77.62%2.1B | 332.53%9.39B | 201.59%2.17B | -130.39%-2.14B | 30.77%7.03B | -18.06%5.38B | -70.50%6.56B | 779.40%22.24B |
-Provision for loans, leases and other losses | -38.58%277M | 211.36%451M | -132.43%-405M | 264.14%1.25B | 3.63%343M | 62.25%331M | 5.70%204M | -59.28%193M | 103.34%474M | -739.62%-14.17B |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -32.20%-390M | -31.70%-295M | 2.61%-224M | 7.63%-230M | 4.23%-249M | -65.61%-260M | -41.44%-157M | -13.27%-111M | -10.11%-98M | 1.11%-89M |
Interest received (cash flow from operating activities) | -2.27%43M | 2.33%44M | 2.38%43M | 50.00%42M | 0.00%28M | 7.69%28M | -7.14%26M | -48.15%28M | -11.48%54M | -3.17%61M |
Tax refund paid | -4.83%-4.88B | 1.54%-4.66B | -65.73%-4.73B | -64.31%-2.85B | -144.65%-1.74B | 77.02%-710M | 15.44%-3.09B | 5.12%-3.65B | -266.76%-3.85B | -2,233.33%-1.05B |
Other operating cash inflow (outflow) | -98.86%2M | -23.14%176M | 11,350.00%229M | -33.33%2M | -62.50%3M | -82.22%8M | -99.09%45M | 212.88%4.93B | 10,406.67%1.58B | 400.00%15M |
Operating cash flow | -16.11%16.89B | 12.14%20.13B | 12.21%17.95B | -3.68%16B | 167.24%16.61B | -38.77%6.22B | -37.45%10.15B | 17.32%16.23B | 13.12%13.83B | 6.01%12.23B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 7.78%-6.17B | -131.27%-6.69B | 40.77%-2.89B | -167.43%-4.89B | -8.69%-1.83B | -146.47%-1.68B | 284.82%3.62B | 79.57%-1.96B | -241.30%-9.58B | 84.81%-2.81B |
Net intangibles purchase and sale | 32.37%-5.27B | -8.30%-7.79B | -79.53%-7.19B | -22.85%-4.01B | 13.16%-3.26B | -31.77%-3.75B | -3.71%-2.85B | -37.56%-2.75B | -40.44%-2B | 21.44%-1.42B |
Net business purchase and sale | --0 | ---8.79B | --0 | 26.39%-396M | ---538M | ---- | -873.40%-915M | 91.25%-94M | -3,168.57%-1.07B | 259.09%35M |
Net investment product transactions | --0 | --22M | --0 | --0 | -290.91%-215M | -110.15%-55M | 46.49%542M | -62.89%370M | 128.48%997M | ---3.5B |
Advance cash and loans provided to other parties | 60.00%-2M | -150.00%-5M | 0.00%-2M | 93.75%-2M | -966.67%-32M | 92.86%-3M | -180.00%-42M | 65.91%-15M | 91.20%-44M | ---500M |
Repayment of advance payments to other parties and cash income from loans | -84.80%19M | 941.67%125M | -96.28%12M | 10,666.67%323M | -92.31%3M | 680.00%39M | -90.20%5M | -89.96%51M | --508M | ---- |
Net changes in other investments | -159.79%-116M | 128.78%194M | -496.46%-674M | 39.25%-113M | 63.39%-186M | 73.90%-508M | -135.88%-1.95B | -73.32%-825M | -380.81%-476M | 79.20%-99M |
Investing cash flow | 49.68%-11.54B | -113.33%-22.93B | -18.38%-10.75B | -49.94%-9.08B | -1.56%-6.06B | -275.44%-5.96B | 69.56%-1.59B | 55.27%-5.22B | -40.64%-11.66B | 60.10%-8.29B |
Financing cash flow | ||||||||||
Net issuance payments of debt | -161.11%-3.12B | 303.63%5.11B | -242.76%-2.51B | 48.27%-732M | 29.07%-1.42B | -28.71%-2B | -114.35%-1.55B | 134.59%10.8B | 1,407.67%4.6B | 57.02%-352M |
Net common stock issuance | ---1.75B | --0 | -1,511.27%-8.14B | 1,182.22%577M | 32.35%45M | -83.73%34M | 104.95%209M | 67.69%-4.22B | -2,754.88%-13.06B | -64.19%492M |
Increase or decrease of lease financing | -121.66%-1.44B | 817.10%6.63B | 50.46%-924M | -9.45%-1.87B | -3.46%-1.7B | -116.93%-1.65B | 285.80%9.73B | 560.88%2.52B | -10.73%-547M | -23.50%-494M |
Cash dividends paid | -12.54%-3.51B | -1.46%-3.12B | -58.32%-3.07B | -2.86%-1.94B | -2.83%-1.89B | -0.16%-1.84B | 1.45%-1.83B | -15.83%-1.86B | 2.61%-1.61B | -1.35%-1.65B |
Cash dividends for minorities | -56.00%-78M | -212.50%-50M | -100.00%-16M | -33.33%-8M | -20.00%-6M | ---5M | ---- | ---- | ---- | ---- |
Net other fund-raising expenses | -96.10%65M | 18,600.00%1.67B | -118.00%-9M | -75.73%50M | -58.63%206M | --498M | ---- | -80.00%1M | 400.00%5M | -94.44%1M |
Financing cash flow | -196.05%-9.83B | 169.73%10.23B | -274.43%-14.67B | 17.69%-3.92B | 3.82%-4.76B | -175.54%-4.95B | -9.50%6.55B | 168.27%7.24B | -430.03%-10.61B | -37.72%-2B |
Net cash flow | ||||||||||
Beginning cash position | 12.65%66.22B | -11.27%58.79B | 4.74%66.26B | 10.08%63.26B | -7.57%57.47B | 32.13%62.18B | 63.25%47.06B | -22.61%28.83B | 5.46%37.25B | -23.34%35.32B |
Current changes in cash | -160.24%-4.48B | 199.52%7.43B | -349.00%-7.47B | -48.21%3B | 223.33%5.79B | -131.08%-4.7B | -17.18%15.12B | 316.30%18.25B | -536.52%-8.44B | 118.06%1.93B |
Effect of exchange rate changes | ---- | ---- | ---- | ---- | --0 | --0 | 105.56%1M | -200.00%-18M | 1,000.00%18M | 95.92%-2M |
Cash adjustments other than cash changes | ---1M | ---- | ---- | 50.00%-1M | 81.82%-2M | -650.00%-11M | --2M | ---- | ---- | 0.00%-1M |
End cash Position | -6.76%61.74B | 12.65%66.22B | -11.27%58.79B | 4.74%66.26B | 10.08%63.26B | -7.57%57.47B | 32.13%62.18B | 63.25%47.06B | -22.61%28.83B | 5.46%37.25B |
Free cash flow | -3.57%5.45B | -28.18%5.65B | 10.71%7.87B | -38.32%7.11B | 1,392.49%11.52B | 107.97%772M | -184.08%-9.69B | 410.54%11.52B | -71.78%2.26B | 191.39%8B |
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