(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 | -16.67%585M | -1.82%702M | 379.87%715M | -86.28%149M | 350.62%1.09B | -8.02%241M | -77.51%262M | 40.70%1.17B | -21.07%828M | 52.25%1.05B |
Net profit before non-cash adjustment | 9.40%512M | 23.48%468M | 32.52%379M | -6.84%286M | -16.12%307M | 7.02%366M | 35.18%342M | -45.59%253M | -1.69%465M | 85.49%473M |
Total adjustment of non-cash items | 27.15%576M | 20.16%453M | 20.06%377M | -15.14%314M | 18.59%370M | -49.84%312M | -0.80%622M | 5.91%627M | -7.79%592M | -28.35%642M |
-Depreciation and amortization | 7.77%402M | 4.78%373M | -4.81%356M | -1.32%374M | 12.13%379M | -20.66%338M | 2.90%426M | -1.19%414M | -4.56%419M | -2.01%439M |
-Reversal of impairment losses recognized in profit and loss | 6,250.00%127M | --2M | --0 | -16.67%5M | -80.00%6M | -71.15%30M | -47.74%104M | --199M | ---- | -92.95%17M |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 76.19%-5M | -145.65%-21M |
-Disposal profit | -65.71%24M | 268.42%70M | 176.00%19M | 46.81%-25M | 61.79%-47M | 9.56%-123M | -2,820.00%-136M | 25.00%5M | 110.26%4M | 51.85%-39M |
-Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -28.36%48M | --67M |
-Other non-cash items | 187.50%23M | 300.00%8M | 105.00%2M | -225.00%-40M | -52.24%32M | -70.61%67M | 2,433.33%228M | -92.86%9M | -29.61%126M | -26.03%179M |
Changes in working capital | -128.83%-508M | -484.21%-222M | 91.61%-38M | -211.30%-453M | 193.35%407M | 37.89%-436M | -350.71%-702M | 222.27%280M | -246.97%-229M | 85.71%-66M |
-Change in receivables | -49.50%153M | 15,250.00%303M | 99.13%-2M | -148.11%-229M | 254.05%476M | -39.19%-309M | -168.31%-222M | 680.36%325M | -140.88%-56M | 122.46%137M |
-Change in inventory | -7.99%-757M | -250.50%-701M | -212.99%-200M | 78.79%177M | 172.79%99M | 41.63%-136M | 1.27%-233M | -295.04%-236M | 146.36%121M | -203.49%-261M |
-Change in prepaid assets | -91.67%1M | -29.41%12M | 110.18%17M | -247.92%-167M | 81.68%-48M | -351.72%-262M | ---58M | ---- | ---- | ---- |
-Change in payables | -63.78%71M | 15.29%196M | 187.63%170M | 0.51%-194M | -194.20%-195M | 202.99%207M | -243.57%-201M | 208.53%140M | -209.32%-129M | -61.31%118M |
-Provision for loans, leases and other losses | 175.00%24M | -39.13%-32M | 42.50%-23M | -153.33%-40M | 17.19%75M | 433.33%64M | -72.73%12M | --44M | ---- | ---- |
-Changes in other current assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 104.24%7M | -175.00%-165M | 15.49%-60M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -13.58%-92M | 1.22%-81M | 5.75%-82M | 3.33%-87M | 8.16%-90M | 15.52%-98M | 21.62%-116M | 15.91%-148M | 12.87%-176M | 15.48%-202M |
Interest received (cash flow from operating activities) | 6.94%77M | 28.57%72M | -5.08%56M | -11.94%59M | -2.90%67M | 4.55%69M | 13.79%66M | 0.00%58M | 11.54%58M | 1.96%52M |
Tax refund paid | -2.83%-218M | -259.32%-212M | 70.94%-59M | -554.84%-203M | 80.86%-31M | -30.65%-162M | 46.55%-124M | -21.47%-232M | -42.54%-191M | -688.24%-134M |
Other operating cash inflow (outflow) | 463.64%62M | -67.65%11M | 142.86%34M | -6.67%14M | -80.26%15M | 94.87%76M | 39M | 91.67%46M | 161.54%24M | |
Operating cash flow | -15.85%414M | -25.90%492M | 1,076.47%664M | -106.49%-68M | 730.95%1.05B | -0.79%126M | -85.11%127M | 50.97%853M | -28.39%565M | 77.30%789M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 44.02%-557M | -269.89%-995M | 20.41%-269M | -2.42%-338M | -2,638.46%-330M | 107.26%13M | -58.41%-179M | -6.60%-113M | 67.28%-106M | -18.68%-324M |
Net intangibles purchase and sale | -700.00%-16M | 89.47%-2M | -375.00%-19M | 42.86%-4M | 92.13%-7M | -456.25%-89M | -128.57%-16M | ---7M | ---- | -266.67%-22M |
Net business purchase and sale | ---179M | --0 | --47M | --0 | -500.00%-16M | -97.50%4M | --160M | ---- | ---60M | ---- |
Net investment product transactions | 272.34%162M | -3,233.33%-94M | -97.58%3M | 168.89%124M | -176.92%-180M | 225.81%234M | -250.00%-186M | 1,650.00%124M | 60.00%-8M | -112.20%-20M |
Advance cash and loans provided to other parties | 54.76%-19M | ---42M | --0 | ---- | ---- | ---- | 66.67%-20M | ---60M | ---- | ---- |
Repayment of advance payments to other parties and cash income from loans | 833.33%28M | -75.00%3M | 33.33%12M | -25.00%9M | -68.42%12M | -15.56%38M | --45M | ---- | ---- | ---- |
Net changes in other investments | ---16M | ---- | -10.00%9M | 266.67%10M | 95.65%-6M | -500.00%-138M | ---23M | ---- | 18.31%-58M | 41.32%-71M |
Investing cash flow | 47.17%-597M | -420.74%-1.13B | -9.05%-217M | 62.24%-199M | -950.00%-527M | 128.31%62M | -346.07%-219M | 138.36%89M | 46.91%-232M | -85.17%-437M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -29.03%335M | 178.41%472M | -154.33%-602M | 1,080.53%1.11B | 50.22%-113M | -4.13%-227M | -86.32%-218M | -10.38%-117M | -137.86%-106M | 500.00%280M |
Increase or decrease of lease financing | -250.00%-7M | 0.00%-2M | 0.00%-2M | -100.00%-2M | 0.00%-1M | 50.00%-1M | 90.91%-2M | 15.38%-22M | 0.00%-26M | -271.43%-26M |
Cash dividends paid | 27.07%-97M | -49.44%-133M | 50.00%-89M | -0.56%-178M | 0.56%-177M | -0.56%-178M | 0.56%-177M | 0.00%-178M | 0.00%-178M | -0.56%-178M |
Net other fund-raising expenses | 0.00%-1M | -200.00%-1M | --1M | ---- | -100.00%-2M | ---1M | ---- | ---- | 97.12%-9M | 0.00%-312M |
Financing cash flow | -31.55%230M | 148.55%336M | -174.57%-692M | 416.72%928M | 28.01%-293M | -2.52%-407M | -25.24%-397M | 0.63%-317M | -35.17%-319M | 58.30%-236M |
Net cash flow | ||||||||||
Beginning cash position | -14.09%1.68B | -9.29%1.95B | 44.53%2.15B | 17.24%1.49B | -16.17%1.27B | -23.91%1.52B | 41.71%1.99B | -0.07%1.41B | 11.94%1.41B | -16.43%1.26B |
Current changes in cash | 115.56%47M | -23.27%-302M | -137.07%-245M | 191.19%661M | 203.65%227M | 55.21%-219M | -178.24%-489M | 4,364.29%625M | -87.93%14M | 132.49%116M |
Effect of exchange rate changes | -76.00%6M | -44.44%25M | 1,400.00%45M | 142.86%3M | 73.08%-7M | -300.00%-26M | 133.33%13M | -200.00%-39M | -139.39%-13M | -70.27%33M |
Cash adjustments other than cash changes | -50.00%1M | --2M | ---- | 0.00%-1M | ---1M | ---- | ---- | ---- | -300.00%-2M | 200.00%1M |
End cash Position | 3.22%1.73B | -14.09%1.68B | -9.29%1.95B | 44.53%2.15B | 17.24%1.49B | -16.17%1.27B | -23.91%1.52B | 41.71%1.99B | -0.07%1.41B | 11.94%1.41B |
Free cash flow | 68.32%-160M | -234.31%-505M | 191.71%376M | -157.75%-410M | 280.20%710M | -425.33%-394M | -115.63%-75M | 4.58%480M | 31.14%459M | 120.13%350M |
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