(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 | 118.31%103.1M | -119.63%-563.21M | 270.82%2.87B | -4,274.93%-1.68B | 101.74%40.23M | -356.48%-2.31B | 503.03%900M | 172.64%149.25M | -121.63%-205.47M | 215.53%949.75M |
Net profit before non-cash adjustment | -24.59%1.28B | 207.30%1.69B | 15.98%550.76M | 82.66%474.89M | -75.34%259.99M | 212.50%1.05B | -44.52%337.37M | -59.31%608.1M | 193.76%1.49B | -1,981.85%-1.59B |
Total adjustment of non-cash items | -314.00%-486.06M | -456.88%-117.41M | -218.86%-21.08M | 209.77%17.74M | 95.81%-16.16M | -341.79%-385.42M | 146.32%159.41M | -241.79%-344.15M | -90.95%242.73M | 129.99%2.68B |
-Depreciation and amortization | -19.83%61.4M | -6.11%76.59M | -16.16%81.58M | -22.26%97.3M | 109.50%125.16M | 41.29%59.74M | 17.99%42.28M | -4.31%35.84M | -83.26%37.45M | 17.04%223.77M |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -112.51%-23.42M | -86.37%187.2M | 832.37%1.37B |
-Share of associates | -35.21%-237.32M | 19.76%-175.52M | -48.19%-218.76M | -17.73%-147.62M | -43.10%-125.38M | -44.86%-87.62M | 63.44%-60.48M | -129.52%-165.42M | -122.81%-72.07M | 37.05%316M |
-Disposal profit | -97.08%270K | 346.96%9.26M | -88.42%2.07M | 21.42%17.9M | --14.74M | --0 | --0 | --0 | ---78.93M | --0 |
-Net exchange gains and losses | 81.45%-14.41M | -748.90%-77.67M | -858.08%-9.15M | 182.00%1.21M | 99.80%-1.47M | -12,808.51%-723.88M | -89.38%5.7M | -40.46%53.61M | 975.51%90.04M | 88.64%-10.28M |
-Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -37.18%272K | -77.81%433K | --1.95M |
-Other non-cash items | -692.68%-296M | -59.46%49.94M | 151.64%123.18M | 267.59%48.95M | -107.97%-29.21M | 113.10%366.33M | 170.16%171.91M | -411.73%-245.03M | -89.88%78.61M | -4.83%776.89M |
Changes in working capital | 67.87%-687.09M | -191.41%-2.14B | 207.69%2.34B | -966.84%-2.17B | 93.16%-203.6M | -838.34%-2.98B | 451.57%403.23M | 94.10%-114.69M | -1,305.30%-1.94B | 93.33%-138.23M |
-Change in receivables | -54.47%478.66M | 72.43%1.05B | 131.80%609.74M | -474.43%-1.92B | 123.30%512.1M | -356.18%-2.2B | 138.03%857.87M | 117.69%360.4M | -375.30%-2.04B | 66.86%-428.58M |
-Change in inventory | 44.01%-1.66B | -336.58%-2.96B | 386.64%1.25B | 60.49%-436.63M | -195.81%-1.11B | 16.28%-373.63M | -11.20%-446.27M | -0.98%-401.31M | -225.31%-397.41M | 139.49%317.14M |
-Change in prepaid assets | -158.23%-16.33M | 335.80%28.05M | -107.39%-11.9M | -60.01%160.98M | 175.99%402.6M | -1,849.33%-529.81M | -36.34%-27.18M | -110.42%-19.94M | 477.33%191.3M | 59.05%-50.7M |
-Change in payables | 152.53%140.81M | 218.88%55.76M | -233.42%-46.91M | 156.21%35.16M | -186.43%-62.54M | 16.03%72.36M | 224.45%62.36M | -95.98%19.22M | 4,769.59%478.12M | -105.32%-10.24M |
-Provision for loans, leases and other losses | 223.61%353.75M | 305.32%109.32M | -1,249.21%-53.24M | -111.92%-3.95M | 403.44%33.11M | -81.20%6.58M | --34.99M | ---- | ---- | ---- |
-Changes in other current assets | 103.31%13.95M | -171.51%-421.86M | 5,878.51%589.93M | -162.38%-10.21M | -63.67%16.37M | 157.36%45.05M | -7.49%-78.54M | 58.83%-73.07M | -619.78%-177.5M | 175.59%34.15M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -28.87%-46.83M | 14.97%-36.34M | -11.24%-42.74M | -10.79%-38.42M | -45.67%-34.68M | 8.69%-23.8M | 32.62%-26.07M | 35.93%-38.69M | 86.71%-60.39M | -8.24%-454.53M |
Interest received (cash flow from operating activities) | -14.61%68.53M | 30.01%80.26M | 23.24%61.73M | -2.16%50.09M | 11.65%51.2M | 18.23%45.86M | -0.55%38.79M | 34.96%39M | -33.14%28.9M | -16.02%43.22M |
Tax refund paid | -364.24%-414.84M | 33.77%-89.36M | -104.28%-134.92M | -66.38%-66.05M | 58.79%-39.7M | -36.11%-96.32M | 49.80%-70.76M | 22.44%-140.98M | 11.76%-181.76M | 23.93%-205.99M |
Other operating cash inflow (outflow) | 14.68M | 0 | -1K | 0 | -1K | 0 | 0 | 0.00%-1K | -1K | 0 |
Operating cash flow | 54.76%-275.35M | -122.11%-608.66M | 258.77%2.75B | -10,266.89%-1.73B | 100.72%17.05M | -382.98%-2.38B | 9,713.03%841.96M | 102.05%8.58M | -225.95%-418.72M | 122.75%332.45M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 15.52%-14.45M | -48.94%-17.1M | 91.23%-11.48M | 11.97%-131.01M | 73.09%-148.83M | -997.22%-553.04M | -212.38%-50.4M | 405.75%44.85M | 90.27%-14.67M | -2,141.84%-150.74M |
Net intangibles purchase and sale | -2,055.31%-6.9M | 95.99%-320K | 41.86%-7.99M | -116.17%-13.74M | 85.96%-6.36M | -7,982.68%-45.26M | ---560K | ---- | ---- | ---- |
Net business purchase and sale | ---- | ---- | 94.24%-11.02M | ---191.45M | ---- | ---- | ---- | ---- | ---- | ---- |
Net investment product transactions | ---- | ---- | ---- | 113.42%9.41M | -690.05%-70.13M | -123.36%-8.88M | -85.59%38M | --263.79M | ---- | 290.07%669.34M |
Advance cash and loans provided to other parties | 79.70%-1.92M | 97.68%-9.46M | ---407.75M | ---- | 89.24%-7.43M | -145.90%-69.08M | -69.04%-28.09M | ---16.62M | ---- | -77.28%-1.73B |
Repayment of advance payments to other parties and cash income from loans | 21,123.15%473.06M | 149.89%2.23M | -85.26%892K | -79.76%6.05M | 104.89%29.89M | 321.31%14.59M | 489.95%3.46M | --587K | ---- | -17.71%1.21B |
Net changes in other investments | -461.29%-174K | 71.82%-31K | 39.23%-110K | -106.90%-181K | 122.41%2.62M | 61.92%-11.7M | -148.29%-30.73M | 207.50%63.64M | -101.88%-59.2M | 1,387.61%3.15B |
Investing cash flow | 1,921.59%449.62M | 94.36%-24.68M | -36.32%-437.46M | -60.27%-320.92M | 70.26%-200.23M | -885.52%-673.38M | -119.18%-68.33M | 582.27%356.25M | -102.35%-73.87M | 261.54%3.15B |
Financing cash flow | ||||||||||
Net issuance payments of debt | -102.94%-22.6M | 1,395.65%769.51M | -102.64%-59.39M | 263.62%2.25B | -60.70%618.71M | 980.59%1.57B | -2.62%-178.8M | -115.23%-174.24M | 127.15%1.14B | -568.16%-4.21B |
Net common stock issuance | 78.76%-42.49M | ---200.02M | --0 | ---- | ---- | ---- | --398.74M | ---- | ---- | ---- |
Cash dividends paid | 6.72%-64.61M | 0.22%-69.26M | -151.49%-69.41M | 59.86%-27.6M | -0.76%-68.77M | ---68.25M | ---- | ---- | ---- | ---- |
Net other fund-raising expenses | 0.00%-9.18M | -43.44%-9.18M | 23.32%-6.4M | -47.04%-8.35M | 0.00%-5.68M | -214.78%-5.68M | 169.90%4.95M | -20.80%-7.07M | 12.75%-5.86M | -135.76%-6.71M |
Financing cash flow | -128.28%-138.88M | 463.19%491.05M | -106.11%-135.2M | 306.76%2.21B | -63.73%544.27M | 567.25%1.5B | 224.03%224.89M | -115.93%-181.31M | 126.96%1.14B | -570.39%-4.22B |
Net cash flow | ||||||||||
Beginning cash position | -3.18%4.33B | 94.93%4.48B | 7.44%2.3B | 19.45%2.14B | -46.82%1.79B | 42.13%3.37B | 8.67%2.37B | 5.69%2.18B | -24.71%2.06B | 30.15%2.74B |
Current changes in cash | 124.87%35.39M | -106.53%-142.28M | 1,270.73%2.18B | -55.95%159.06M | 123.22%361.09M | -255.77%-1.56B | 444.09%998.52M | -71.56%183.52M | 187.47%645.28M | -340.30%-737.69M |
Effect of exchange rate changes | ---- | ---- | ---- | --0 | -102.59%-12.97M | -545.56%-6.4M | -118.40%-992K | 25.93%5.39M | -92.98%4.28M | -81.37%60.98M |
Cash adjustments other than cash changes | 50.00%-1K | -300.00%-2K | 200.00%1K | -200.00%-1K | 100.01%1K | ---13.85M | ---- | ---- | ---532.28M | ---- |
End cash Position | 0.82%4.37B | -3.18%4.33B | 94.93%4.48B | 7.44%2.3B | 19.45%2.14B | -46.82%1.79B | 42.13%3.37B | 8.67%2.37B | 5.69%2.18B | -24.71%2.06B |
Free cash flow | 52.52%-297.26M | -123.03%-626.08M | 244.47%2.72B | -1,218.28%-1.88B | 95.23%-142.72M | -480.13%-2.99B | 3,363.64%787.48M | 94.44%-24.13M | -1,366.54%-434.29M | 98.01%-29.61M |
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
No Data