(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)Mar 31, 2014 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 22.73%3.53B | 0.31%2.87B | 1.17%2.86B | 7.85%2.83B | 102.23%2.63B | -60.41%1.3B | 74.60%3.28B | 226.04%1.88B | -49.94%576M | -32.23%1.15B |
Net profit before non-cash adjustment | 21.24%2.81B | -8.20%2.32B | 64.90%2.52B | 51.64%1.53B | 39.56%1.01B | -51.08%723M | 34.00%1.48B | 850.34%1.1B | -114.68%-147M | 31.88%1B |
Total adjustment of non-cash items | 27.45%130M | -54.67%102M | -69.88%225M | 21.46%747M | -43.58%615M | 117.13%1.09B | -5.46%502M | -48.89%531M | 252.82%1.04B | -37.37%294.48M |
-Depreciation and amortization | -30.46%315M | -1.74%453M | 24.26%461M | -19.87%371M | -4.54%463M | 26.63%485M | -0.52%383M | 5.19%385M | -10.91%366M | -36.74%410.81M |
-Reversal of impairment losses recognized in profit and loss | 66.67%5M | 200.00%3M | -66.67%1M | -91.43%3M | -93.58%35M | 4,441.67%545M | -84.00%12M | -86.19%75M | --543M | ---- |
-Share of associates | ---- | ---- | ---- | ---- | -48.00%13M | 177.78%25M | -30.77%9M | 30.00%13M | 453.11%10M | 21.62%-2.83M |
-Disposal profit | 450.00%21M | -130.00%-6M | -94.03%20M | 8,275.00%335M | -66.67%4M | -92.26%12M | --155M | --0 | 164.04%38M | 77.50%-59.34M |
-Net exchange gains and losses | 3.62%-133M | -46.81%-138M | -95.83%-94M | -206.67%-48M | -47.06%45M | 187.63%85M | -362.16%-97M | 3,800.00%37M | 85.50%-1M | 45.66%-6.9M |
-Other non-cash items | 62.86%-78M | -28.83%-210M | -289.53%-163M | 56.36%86M | 188.71%55M | -255.00%-62M | 90.48%40M | -74.70%21M | 275.62%83M | -199.46%-47.26M |
Changes in working capital | 28.51%586M | 283.19%456M | -78.32%119M | -44.82%549M | 293.96%995M | -139.68%-513M | 445.57%1.29B | 174.53%237M | -119.32%-318M | -130.94%-145M |
-Change in receivables | 84.07%-58M | -385.33%-364M | 60.11%-75M | -119.28%-188M | 1,417.57%975M | -105.51%-74M | 761.58%1.34B | -225.31%-203M | 207.61%162M | -125.93%-150.54M |
-Change in inventory | 8.24%-78M | -8,600.00%-85M | -99.64%1M | 347.79%280M | -205.41%-113M | -106.53%-37M | 257.50%567M | 16.86%-360M | -586.79%-433M | -29.24%88.95M |
-Change in prepaid assets | 47.03%-187M | -1,757.89%-353M | -18.75%-19M | -109.76%-16M | 181.19%164M | -26.25%-202M | -362.30%-160M | 354.17%61M | 74.15%-24M | 1.01%-92.84M |
-Change in payables | -8.82%-37M | 87.68%-34M | -165.56%-276M | 1,237.84%421M | 55.42%-37M | 84.40%-83M | -216.41%-532M | 419.32%457M | 194.21%88M | 60.02%-93.41M |
-Provision for loans, leases and other losses | 275.00%217M | 38.92%-124M | -490.38%-203M | 533.33%52M | 94.39%-12M | -385.33%-214M | -73.31%75M | 330.33%281M | -73.65%-122M | -124.72%-70.26M |
-Changes in other current assets | -48.52%729M | 104.92%1.42B | --691M | --0 | -81.44%18M | --97M | ---- | -90.91%1M | -93.65%11M | 189.02%173.1M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -100.00%-2M | 0.00%-1M | 0.00%-1M | 0.00%-1M | 0.00%-1M | 75.00%-1M | 33.33%-4M | 14.29%-6M | -799.74%-7M | 78.15%-778K |
Interest received (cash flow from operating activities) | 74M | 0 | 0 | 12M | 0 | 0 | -80.00%1M | 0.00%5M | 118.63%5M | 60.72%2.29M |
Tax refund paid | 107.84%45M | 26.69%-574M | -254.30%-783M | -18.18%-221M | 69.29%-187M | 21.22%-609M | -722.34%-773M | 67.47%-94M | 29.22%-289M | -464.95%-408.29M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0.00%-1M | -1M | 0 | 0.00%-1M | -1M | 0 | -1K |
Operating cash flow | 58.53%3.64B | 10.48%2.3B | -20.61%2.08B | 7.55%2.62B | 254.07%2.44B | -72.50%688M | 40.40%2.5B | 525.26%1.78B | -61.69%285M | -54.18%743.91M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 453.33%371M | -90.91%-105M | 89.78%-55M | -438.00%-538M | 52.15%-100M | 30.10%-209M | -89.24%-299M | 56.11%-158M | -139.46%-360M | 37.73%-150.34M |
Net intangibles purchase and sale | -108.59%-413M | 20.16%-198M | 55.23%-248M | -248.43%-554M | 72.35%-159M | -20.80%-575M | -67.02%-476M | -16.80%-285M | -15.64%-244M | -2.54%-211M |
Net business purchase and sale | ---- | ---- | ---- | ---- | -121.23%-31M | --146M | ---- | --6M | ---- | --6M |
Net investment product transactions | 4.76%-20M | 88.83%-21M | -276.00%-188M | 85.38%-50M | -243.10%-342M | 1,357.89%239M | 86.23%-19M | ---138M | ---- | 1,792.57%501M |
Advance cash and loans provided to other parties | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---193.05M |
Dividends received (cash flow from investment activities) | -50.00%2M | -87.10%4M | --31M | --0 | ---- | ---- | ---- | ---- | ---- | ---- |
Net changes in other investments | -80.00%3M | 475.00%15M | -118.18%-4M | 833.33%22M | 95.65%-3M | -3,550.00%-69M | 102.67%2M | -650.00%-75M | 82.37%-10M | -19,530.14%-56.74M |
Investing cash flow | 81.31%-57M | 34.27%-305M | 58.57%-464M | -76.38%-1.12B | -35.68%-635M | 40.91%-468M | -21.85%-792M | -5.86%-650M | -489.69%-614M | 78.15%-104.12M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -352.00%-63M | 123.58%25M | 45.92%-106M | -456.36%-196M | 130.56%55M | -390.32%-180M | 152.54%62M | -127.76%-118M | 184.50%425M | ---502.97M |
Net common stock issuance | ---- | ---- | 84.06%-114M | ---715M | ---- | ---416M | --0 | --0 | ---- | ---- |
Cash dividends paid | -20.22%-333M | -6.95%-277M | -37.04%-259M | 0.00%-189M | 11.68%-189M | -42.67%-214M | -6.38%-150M | 0.00%-141M | 30.31%-141M | -64.00%-202.32M |
Net other fund-raising expenses | ---1M | ---- | 60.00%-2M | -150.00%-5M | 33.33%-2M | 25.00%-3M | 60.00%-4M | -100.00%-10M | -3,433.33%-5M | 101.63%150K |
Financing cash flow | -57.54%-397M | 47.61%-252M | 56.47%-481M | -712.50%-1.11B | 83.27%-136M | -783.70%-813M | 65.80%-92M | -196.42%-269M | 139.57%279M | -431.68%-705.14M |
Other cash adjustments within cash changes | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 138.61%39M | ---101M | ---- |
Net cash flow | ||||||||||
Beginning cash position | 20.70%10.2B | 15.67%8.45B | 5.67%7.31B | 31.63%6.91B | -10.22%5.25B | 38.17%5.85B | 26.80%4.23B | -3.80%3.34B | 11.27%3.47B | 49.07%3.12B |
Current changes in cash | 83.17%3.19B | 53.39%1.74B | 187.34%1.14B | -76.28%395M | 380.78%1.67B | -136.65%-593M | 79.38%1.62B | 697.35%902M | -131.06%-151M | -106.44%-65.35M |
Effect of exchange rate changes | -25.00%6M | -11.11%8M | 800.00%9M | 133.33%1M | 40.00%-3M | -400.00%-5M | 80.00%-1M | ---5M | --0 | -42.80%7.07M |
Cash adjustments other than cash changes | ---- | ---- | 125.00%1M | -300.00%-4M | ---1M | ---- | 50.00%-1M | -110.53%-2M | -39.16%19M | 3,122,800.00%31.23M |
End cash Position | 31.33%13.39B | 20.70%10.2B | 15.67%8.45B | 5.67%7.31B | 31.63%6.91B | -10.22%5.25B | 38.17%5.85B | 26.80%4.23B | 7.97%3.34B | -0.87%3.09B |
Free cash flow | 57.39%3.14B | 14.00%2B | 14.53%1.75B | -29.81%1.53B | 2,367.71%2.18B | -105.56%-96M | 28.98%1.73B | 519.75%1.34B | -183.38%-319M | -67.48%382.57M |
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 |
Audit Opinions | -- | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- |
No Data