(FY)Nov 30, 2023 | (FY)Nov 30, 2022 | (FY)Nov 30, 2021 | (FY)Nov 30, 2020 | (FY)Nov 30, 2019 | (FY)Nov 30, 2018 | (FY)Nov 30, 2017 | (FY)Nov 30, 2016 | (FY)Nov 30, 2015 | (FY)Nov 30, 2014 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 28.53%6.4B | 43.06%4.98B | -31.18%3.48B | 10.17%5.06B | 28.96%4.59B | -26.43%3.56B | 7.03%4.84B | 179.42%4.52B | -54.15%1.62B | -4.90%3.53B |
Net profit before non-cash adjustment | -6.96%5.39B | 47.04%5.79B | 27.02%3.94B | -16.62%3.1B | -5.18%3.72B | 37.57%3.92B | 2.96%2.85B | -6.04%2.77B | 75.42%2.95B | 81.43%1.68B |
Total adjustment of non-cash items | 69.96%1.75B | -24.12%1.03B | 61.71%1.36B | -11.29%841M | -1.76%948M | -15.28%965M | -2.23%1.14B | 12.24%1.17B | -51.61%1.04B | 48.55%2.15B |
-Depreciation and amortization | 38.64%1.96B | 1.65%1.41B | -9.45%1.39B | 17.99%1.54B | -3.56%1.3B | -10.37%1.35B | 4.22%1.51B | -1.23%1.44B | -9.14%1.46B | -3.77%1.61B |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | ---- | ---- | -96.30%24M | 7,111.11%649M | --9M | ---- | ---- |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 2,233.33%128M | 89.66%-6M | -16.00%-58M |
-Disposal profit | -2.30%85M | 35.94%87M | 148.85%64M | -318.33%-131M | 114.39%60M | 48.13%-417M | -2,110.00%-804M | -51.81%40M | 260.87%83M | -59.65%23M |
-Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -36.21%-79M | 48.67%-58M | ---113M |
-Other non-cash items | 38.03%-290M | -397.87%-468M | 83.30%-94M | -36.32%-563M | -4,688.89%-413M | 104.27%9M | 44.03%-211M | 14.90%-377M | -164.77%-443M | 391.06%684M |
Changes in working capital | 59.70%-742M | -1.38%-1.84B | -262.58%-1.82B | 1,569.74%1.12B | 94.28%-76M | -256.42%-1.33B | 44.63%849M | 124.80%587M | -699.66%-2.37B | -122.07%-296M |
-Change in receivables | 231.58%189M | 612.50%57M | 134.78%8M | 91.76%-23M | 52.79%-279M | -168.88%-591M | -61.63%858M | 916.06%2.24B | -407.41%-274M | -110.74%-54M |
-Change in inventory | -47.17%-1.72B | -7.37%-1.17B | -305.68%-1.09B | 186.70%528M | -190.63%-609M | 204.84%672M | -260.65%-641M | 125.83%399M | -217.90%-1.55B | -280.00%-486M |
-Change in payables | 299.23%1.03B | -24.52%-518M | -203.23%-416M | -36.54%403M | 147.32%635M | -283.08%-1.34B | 132.77%733M | -345.62%-2.24B | -1,084.31%-502M | -92.79%51M |
-Change in accrued expense | -183.05%-49M | 134.71%59M | -454.17%-170M | -74.60%48M | 226.00%189M | ---150M | ---- | 510.87%189M | -123.83%-46M | 238.85%193M |
-Provision for loans, leases and other losses | 81.77%-165M | -495.39%-905M | -194.41%-152M | 1,441.67%161M | -114.46%-12M | 182.18%83M | ---101M | ---- | ---- | ---- |
-Changes in other current assets | 89.29%-6M | ---56M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Changes in other current liabilities | -103.92%-27M | --688M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 38.64%-27M | -41.94%-44M | 34.04%-31M | 2.08%-47M | 14.29%-48M | 28.21%-56M | 27.78%-78M | 25.52%-108M | 21.20%-145M | 9.36%-184M |
Interest received (cash flow from operating activities) | 39.91%319M | 19.37%228M | -63.13%191M | 4.65%518M | -6.25%495M | -39.79%528M | 266.95%877M | 18.32%239M | 36.49%202M | 138.71%148M |
Tax refund paid | -43.40%-1.86B | -84.47%-1.3B | 25.16%-702M | 17.28%-938M | -69.00%-1.13B | -22.67%-671M | 46.63%-547M | -39.27%-1.03B | -368.79%-736M | -324.32%-157M |
Other operating cash inflow (outflow) | -2M | 0 | 200.00%1M | -105.26%-1M | 2,000.00%19M | -101.43%-1M | 6,900.00%70M | -99.60%1M | 250M | 0 |
Operating cash flow | 24.94%4.83B | 31.60%3.87B | -35.95%2.94B | 17.00%4.59B | 16.76%3.92B | -34.90%3.36B | 42.25%5.16B | 205.13%3.63B | -64.36%1.19B | -5.58%3.34B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 26.98%-1.97B | -88.86%-2.7B | 23.73%-1.43B | 2.86%-1.87B | 0.41%-1.93B | -72.22%-1.93B | 35.50%-1.12B | -89.24%-1.74B | -51.07%-920M | 51.08%-609M |
Net intangibles purchase and sale | -48.48%-49M | 87.01%-33M | ---254M | --0 | -15.15%-38M | 60.71%-33M | -162.50%-84M | 69.52%-32M | 59.77%-105M | 15.26%-261M |
Net business purchase and sale | ---- | ---- | ---- | ---- | ---290M | ---- | ---- | ---- | ---- | --42M |
Net investment product transactions | --66M | --0 | 100.00%6M | -95.16%3M | 152.99%62M | ---117M | ---- | 7,600.00%77M | 101.01%1M | -320.00%-99M |
Net changes in other investments | 64.20%-29M | -478.57%-81M | 17.65%-14M | 60.47%-17M | 25.86%-43M | 33.33%-58M | -4,450.00%-87M | -99.04%2M | 223.08%208M | -412.12%-169M |
Investing cash flow | 29.51%-1.98B | -66.31%-2.81B | 10.40%-1.69B | 15.66%-1.89B | -4.34%-2.24B | -65.53%-2.14B | 23.61%-1.29B | -107.60%-1.69B | 25.55%-816M | 28.88%-1.1B |
Financing cash flow | ||||||||||
Net issuance payments of debt | -234.90%-499M | 68.76%-149M | -155.40%-477M | 154.84%861M | -50.96%-1.57B | 62.91%-1.04B | -34.81%-2.8B | -1,324.66%-2.08B | 91.30%-146M | 17.78%-1.68B |
Net common stock issuance | --0 | --0 | ---1M | --0 | --0 | --0 | -30,200.00%-303M | ---1M | ---- | ---- |
Cash dividends paid | -14.76%-622M | -11.29%-542M | 2.60%-487M | -11.86%-500M | -27.35%-447M | -21.45%-351M | -10.31%-289M | -18.55%-262M | 0.00%-221M | 0.00%-221M |
Net other fund-raising expenses | ---- | ---- | ---- | ---- | ---- | ---- | 90.00%-1M | -100.00%-10M | -66.67%-5M | -50.00%-3M |
Financing cash flow | -62.23%-1.12B | 28.39%-691M | -367.31%-965M | 117.90%361M | -45.00%-2.02B | 59.05%-1.39B | -44.37%-3.4B | -532.53%-2.35B | 80.45%-372M | 15.98%-1.9B |
Net cash flow | ||||||||||
Beginning cash position | 11.41%4.81B | 9.23%4.32B | 337.61%3.96B | -28.20%904M | -13.41%1.26B | 51.30%1.45B | -40.38%961M | 2.22%1.61B | 54.31%1.58B | -6.92%1.02B |
Current changes in cash | 369.65%1.73B | 29.02%369M | -90.67%286M | 1,031.91%3.07B | -90.17%-329M | -136.81%-173M | 212.17%470M | -42,000.00%-419M | -99.70%1M | 223.44%337M |
Effect of exchange rate changes | -35.20%81M | 60.26%125M | 700.00%78M | 50.00%-13M | -18.18%-26M | -200.00%-22M | 109.48%22M | -782.35%-232M | -84.47%34M | 11.17%219M |
Cash adjustments other than cash changes | ---- | -200.00%-1M | 200.00%1M | ---1M | ---- | ---- | --1M | ---- | ---- | ---1M |
End cash Position | 37.68%6.63B | 11.41%4.81B | 9.23%4.32B | 337.61%3.96B | -28.20%904M | -13.41%1.26B | 51.30%1.45B | -40.38%961M | 2.22%1.61B | 54.31%1.58B |
Free cash flow | 153.06%2.81B | 11.53%1.11B | -62.70%997M | 39.07%2.67B | 40.09%1.92B | -64.97%1.37B | 113.93%3.92B | 1,044.38%1.83B | -93.50%160M | 24.66%2.46B |
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