(Q3)Sep 30, 2024 | (Q2)Jun 30, 2024 | (Q1)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -22.83%152.39B | -20.41%102.24B | 29.77%165.04B | 101.74%702.71B | 49.53%249.61B | 254.58%197.47B | 149.84%128.45B | 71.22%127.18B | -19.03%348.32B | 20.48%166.93B |
Net profit before non-cash adjustment | -28.19%82.09B | 33.60%156.71B | -5.03%120.24B | 12.76%449.49B | -27.32%91.28B | -4.55%114.32B | 64.10%117.3B | 54.74%126.6B | -23.06%398.64B | 335.22%125.59B |
Total adjustment of non-cash items | 92.96%132.51B | -99.08%255M | -23.28%26.78B | -20.26%195.39B | -14.90%64.15B | 6.42%68.67B | -50.88%27.65B | -28.46%34.91B | 369.40%245.02B | 156.63%75.38B |
-Depreciation and amortization | 9.52%88.55B | 17.73%87.63B | 17.74%85.06B | 8.40%305.81B | 7.88%78.28B | 7.01%80.85B | 8.89%74.43B | 10.06%72.24B | 12.64%282.11B | 12.12%72.56B |
-Reversal of impairment losses recognized in profit and loss | 6,842.94%11.8B | 3,110.11%8.89B | -2,660.47%-1.19B | -89.94%1.83B | -64.20%1.43B | -20.56%170M | -77.59%277M | -100.34%-43M | 231.50%18.22B | 6.51%3.99B |
-Share of associates | 128.64%433M | -3.91%934M | 11.06%221M | 7.52%-5.34B | -325.17%-5B | -306.45%-1.51B | 151.40%972M | 108.52%199M | 6.96%-5.78B | 42.27%-1.18B |
-Disposal profit | 81.77%-892M | -2,113,933.33%-63.42B | 50.57%-4.72B | -20.79%-14.1B | 103.45%333M | -1,225.75%-4.89B | 100.85%3M | -631.11%-9.54B | -2,013.28%-11.67B | -1,455.48%-9.64B |
-Net exchange gains and losses | 204.40%7.33B | 126.17%692M | -191.43%-13B | 596.82%19.35B | -57.89%5.36B | 132.67%2.41B | 75.16%-2.64B | 925.02%14.22B | 55.82%-3.89B | 5,715.98%12.74B |
-Other non-cash items | 402.57%25.28B | 24.04%-34.48B | 6.08%-39.6B | -230.20%-112.16B | -426.32%-16.26B | -167.10%-8.36B | -11,247.00%-45.39B | -54.14%-42.16B | 82.06%-33.97B | 98.45%-3.09B |
Changes in working capital | -529.51%-62.21B | -231.73%-54.73B | 152.47%18.02B | 119.58%57.83B | 376.70%94.18B | 111.26%14.48B | 78.40%-16.5B | 39.06%-34.33B | -110.77%-295.34B | -110.47%-34.04B |
-Change in receivables | 49.19%-11.75B | -282.41%-33.44B | 60.19%16.81B | 140.69%56.81B | 370.25%51.12B | 70.25%-23.13B | 242.62%18.33B | 134.87%10.49B | -99.65%-139.61B | 40.31%-18.91B |
-Change in inventory | -175.51%-18.46B | -431.75%-20.82B | -33.05%-32.05B | 143.66%85.32B | 1,443.80%78.69B | 136.05%24.44B | 109.32%6.28B | 55.73%-24.09B | -39.37%-195.4B | 50.33%-5.86B |
-Change in payables | ---- | 86.48%-5B | 152.11%19.54B | -229.23%-66.12B | -233.18%-71.8B | 615.44%80.18B | -759.17%-37.02B | -620.84%-37.49B | -35.62%51.17B | 4.37%53.91B |
-Provision for loans, leases and other losses | 52.81%-37.04B | 101.51%70M | -289.20%-1.14B | -10.74%-11.12B | 306.18%71.39B | -405.17%-78.48B | -22.95%-4.63B | -77.15%602M | -6.07%-10.04B | -2,294.36%-34.63B |
-Changes in other current assets | ---- | ---- | ---- | -385.00%-7.05B | ---- | ---- | ---- | ---- | ---1.45B | ---- |
-Changes in other current liabilities | -46.36%6.16B | 712.20%4.46B | -7.94%14.87B | ---- | ---- | 68.99%11.48B | -72.03%549M | -11.94%16.15B | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -27.73%-6.45B | -55.23%-7.37B | -8.98%-5B | -21.87%-17.76B | 31.93%-3.37B | -54.78%-5.05B | -37.49%-4.75B | -58.08%-4.59B | -8.96%-14.57B | -4.19%-4.95B |
Interest received (cash flow from operating activities) | -61.18%3.85B | -33.93%6.31B | -51.98%5.29B | 64.90%34.46B | -42.75%3.97B | 113.92%9.93B | 115.26%9.55B | 125.11%11.02B | 68.29%20.9B | 51.02%6.93B |
Tax refund paid | -186.28%-40.85B | -9.26%-18.22B | -166.57%-36.74B | 32.71%-57.98B | 47.74%-13.25B | 47.04%-14.27B | 29.22%-16.68B | -33.87%-13.78B | 41.66%-86.16B | 19.47%-25.36B |
Other operating cash inflow (outflow) | 1M | 66.67%-1M | 0 | -1M | 0 | 0 | -160.00%-3M | 200.00%2M | 0 | 166.67%2M |
Operating cash flow | -42.07%108.95B | -28.84%82.95B | 7.31%128.59B | 146.36%661.43B | 65.06%236.95B | 524.42%188.08B | 304.23%116.57B | 81.63%119.83B | -4.64%268.48B | 34.29%143.55B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -18.84%-61.79B | 109.14%4.75B | -15.23%-80.73B | -30.59%-252.84B | -33.12%-78.82B | -38.53%-52B | -56.92%-51.96B | -9.90%-70.06B | -28.18%-193.61B | -51.99%-59.21B |
Net intangibles purchase and sale | 68.58%-7.48B | 16.39%-9.11B | -32.50%-12.88B | -80.92%-60.49B | -51.15%-16.07B | -101.66%-23.8B | -113.42%-10.89B | -64.98%-9.72B | -39.59%-33.43B | -24.35%-10.63B |
Net business purchase and sale | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | -131.81%-115.72B | ---- |
Net investment product transactions | ---- | ---- | ---- | 3,080.30%25.72B | 138.89%674M | ---- | ---- | ---- | 77.81%-863M | -1,163.19%-1.73B |
Advance cash and loans provided to other parties | -55.07%-3.82B | 73.68%-833M | 42.04%-6.47B | 27.02%-21.12B | 26.76%-4.33B | 16.55%-2.47B | 59.54%-3.17B | 8.92%-11.16B | -136.04%-28.94B | -119.75%-5.91B |
Repayment of advance payments to other parties and cash income from loans | -27.79%2.2B | -81.83%1.4B | 105.08%3.35B | -23.61%14.89B | -50.58%2.5B | -19.94%3.05B | --7.71B | --1.63B | 38.24%19.49B | 48.85%5.05B |
Net changes in other investments | 84.93%-3.16B | -112.25%-1.22B | -110.15%-930M | -125.75%-3.88B | -101.59%-2.02B | 81.70%-20.95B | 276.35%9.93B | 18.93%9.16B | 127.39%15.07B | 134.60%127.49B |
Investing cash flow | -1.15%-71.94B | 89.66%-5B | -21.85%-97.66B | 11.92%-297.72B | -61.66%-98.08B | 56.17%-71.12B | -17.90%-48.38B | -8.25%-80.15B | -356.64%-338B | -18.16%-60.67B |
Financing cash flow | ||||||||||
Net issuance payments of debt | 1,409.96%18.35B | -2,103.33%-98.06B | -178.04%-27.29B | 132.39%23.31B | -98.17%-17.76B | -93.67%1.22B | 109.00%4.9B | 225.74%34.97B | 65.43%-71.97B | 40.50%-8.96B |
Increase or decrease of lease financing | -2.85%-17.73B | -13.57%-18.82B | -6.88%-17.54B | -3.94%-68.4B | -2.12%-18.19B | -5.90%-17.24B | 0.46%-16.57B | -8.81%-16.41B | -10.25%-65.81B | -18.13%-17.81B |
Cash dividends paid | -4.96%-71.76B | -3.80%-820M | -11.27%-67.66B | -9.26%-130.04B | 3.26%-89M | -15.71%-68.36B | -30.15%-790M | -2.64%-60.8B | -16.55%-119.02B | 16.36%-92M |
Cash dividends for minorities | -213.00%-2.09B | ---- | ---- | 16.33%-3.94B | 15.29%-72M | 24.24%-669M | ---- | ---- | 48.92%-4.71B | 72.31%-85M |
Net other fund-raising expenses | 82.88%-107M | 161.58%1.86B | -133.50%-1.92B | 95.53%-4.58B | 99.15%-116M | 98.28%-625M | 85.14%-3.02B | 97.46%-821M | -77,045.86%-102.6B | -97,492.86%-13.66B |
Financing cash flow | 14.40%-73.34B | -557.47%-122.84B | -165.65%-114.4B | 49.56%-183.66B | 10.80%-36.23B | 8.24%-85.68B | 80.48%-18.68B | 67.96%-43.06B | 4.01%-364.11B | -32.83%-40.62B |
Net cash flow | ||||||||||
Beginning cash position | 6.50%649.14B | 28.06%662.07B | 39.64%724.6B | -34.11%518.91B | 22.91%644.76B | -1.77%609.52B | -23.82%517.01B | -34.11%518.91B | -2.84%787.54B | -38.30%524.56B |
Current changes in cash | -216.12%-36.33B | -190.67%-44.89B | -2,367.28%-83.47B | 141.52%180.06B | 142.85%102.64B | 113.87%31.29B | 145.88%49.51B | 97.63%-3.38B | -1,378.47%-433.63B | 69.25%42.27B |
Effect of exchange rate changes | -1,869.13%-56.68B | -25.52%32.24B | 1,220.46%21.17B | -60.90%25.48B | 53.68%-22.63B | -80.60%3.2B | -25.41%43.29B | -95.94%1.6B | 34.75%65.16B | -405.17%-48.85B |
Cash adjustments other than cash changes | -69.07%232M | 3.06%-285M | -101.75%-230M | -99.84%164M | -119.22%-178M | -99.34%750M | 96.48%-294M | 98.04%-114M | 194.83%99.84B | 100.89%926M |
End cash Position | -13.71%556.36B | 6.50%649.14B | 28.06%662.07B | 39.64%724.6B | 39.64%724.6B | 22.91%644.76B | -1.77%609.52B | -23.82%517.01B | -34.11%518.91B | -34.11%518.91B |
Free cash flow | -65.59%36.38B | -69.27%15.76B | -8.98%25.09B | 2,215.16%318.5B | 130.32%133.94B | 510.58%105.72B | 492.33%51.27B | 594.14%27.57B | -85.75%13.76B | 12.16%58.15B |
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