(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 | -106.68%-751M | 117.32%11.07B | 1,129.03%8.85B | 57.93%28.34B | -10.86%11.29B | 151.96%11.24B | 172.15%5.09B | 168.51%720M | 15.71%17.95B | 208.93%12.67B |
Net profit before non-cash adjustment | -74.31%991M | -12.15%3.46B | 54.07%3.2B | 89.94%13.22B | 8.79%3.35B | 321.53%3.86B | 3,057.14%3.93B | -32.91%2.08B | 260.78%6.96B | 182.54%3.08B |
Total adjustment of non-cash items | 12.33%5.17B | 11.22%4.38B | -2.86%4.35B | -4.77%18.69B | 3.68%5.67B | -5.08%4.6B | -10.59%3.94B | -8.65%4.48B | -6.91%19.62B | -35.69%5.47B |
-Depreciation and amortization | 18.35%5.35B | 8.85%4.81B | 6.39%4.71B | 0.88%18.49B | 9.75%5.12B | -3.59%4.52B | -3.16%4.42B | 0.43%4.43B | 6.31%18.33B | 6.82%4.67B |
-Reversal of impairment losses recognized in profit and loss | --0 | --0 | --0 | --512M | --474M | --0 | --0 | --38M | --0 | --0 |
-Share of associates | -186.21%-83M | -34.18%-106M | -168.18%-59M | -168.44%-154M | -111.88%-24M | -178.38%-29M | -2,733.33%-79M | -29.41%-22M | 481.36%225M | 1,288.24%202M |
-Disposal profit | -1,218.18%-246M | -31.25%11M | 375.00%19M | -67.83%129M | -67.90%87M | 633.33%22M | -77.14%16M | -92.98%4M | 100.50%401M | 173.74%271M |
-Other non-cash items | 68.97%147M | 20.00%-332M | -1,132.26%-320M | -143.56%-291M | -98.15%6M | -26.27%87M | -82.02%-415M | -93.17%31M | 252.51%668M | 472.41%324M |
Changes in working capital | -348.27%-6.91B | 216.08%3.23B | 122.26%1.3B | 58.76%-3.56B | -44.81%2.27B | 314.33%2.78B | -15.74%-2.78B | 35.53%-5.84B | -599.68%-8.63B | 721.90%4.12B |
-Change in receivables | 245.48%4.01B | 180.15%3.41B | 5.56%3.8B | 63.76%-4.36B | 32.43%-950M | 24.88%-2.76B | -4,187.50%-4.25B | 150.88%3.6B | -377.70%-12.04B | 69.19%-1.41B |
-Change in inventory | -318.57%-3.56B | -58.83%-1.01B | 92.09%-158M | -79.97%-2.77B | -53.99%715M | -365.94%-851M | 76.03%-634M | -160.50%-2B | 83.31%-1.54B | 173.68%1.55B |
-Change in payables | -192.45%-5.14B | -170.98%-675M | 64.10%-2.07B | -10.73%3.64B | -21.35%2.89B | 280.05%5.56B | 254.85%951M | -333.53%-5.77B | -65.86%4.07B | -36.82%3.67B |
-Provision for loans, leases and other losses | 28.95%1.58B | -10.39%-1.4B | 31.61%1.45B | 39.10%-95M | -49.87%-1.15B | 54.61%1.22B | -35.21%-1.27B | 45.06%1.1B | -677.78%-156M | 3.28%-766M |
-Changes in other current assets | -440.63%-545M | 309.45%266M | 154.70%64M | -2,921.43%-423M | -149.34%-339M | -20.00%160M | -958.33%-127M | 86.84%-117M | 93.27%-14M | 197.40%687M |
-Changes in other current liabilities | -482.41%-3.24B | 3.41%2.64B | 32.79%-1.78B | -56.55%451M | 194.15%1.11B | -38.21%-557M | 210.09%2.55B | -1,195.04%-2.65B | 182.84%1.04B | -50.53%376M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 1.13%-349M | -65.25%-428M | -38.70%-491M | -18.50%-1.2B | -4.04%-232M | -0.57%-353M | -27.59%-259M | -51.28%-354M | -11.84%-1.01B | -32.74%-223M |
Interest received (cash flow from operating activities) | 46.88%47M | 162.30%640M | 209.68%96M | -7.83%553M | -0.81%246M | 10.34%32M | -19.74%244M | 63.16%31M | -2.12%600M | 18.66%248M |
Tax refund paid | -75.57%-848M | -168.84%-1.11B | -44.83%-840M | -111.86%-1.77B | -126.36%-292M | -3.87%-483M | -104.95%-414M | -1,387.18%-580M | -8.02%-835M | 2.27%-129M |
Other operating cash inflow (outflow) | 25M | -1M | 157.14%36M | -11.63%76M | 226.32%62M | 0 | 0 | -65.00%14M | -81.06%86M | -52.50%19M |
Operating cash flow | -117.98%-1.88B | 117.97%10.16B | 4,626.63%7.65B | 54.91%26.01B | -11.97%11.08B | 182.59%10.44B | 162.26%4.66B | 86.64%-169M | 12.66%16.79B | 210.72%12.58B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -37.46%-4.28B | 2.34%-3B | 24.33%-3.37B | 5.42%-15.89B | -38.07%-5.25B | 38.90%-3.12B | 17.09%-3.07B | -6.17%-4.46B | -48.29%-16.8B | -59.30%-3.8B |
Net investment product transactions | --0 | -195.00%-95M | 87.25%-13M | -101.89%-14M | -88.11%88M | -10,100.00%-100M | 2,600.00%100M | -5,200.00%-102M | 2,539.29%739M | 10,671.43%740M |
Net changes in other investments | -343.27%-461M | 81.80%-119M | 53.97%-87M | -847.55%-1.53B | -742.22%-578M | -19.54%-104M | -431.98%-654M | -4,825.00%-189M | 123.75%204M | 115.93%90M |
Investing cash flow | -35.55%-4.5B | 11.37%-3.21B | 26.86%-3.47B | -9.91%-17.43B | -93.13%-5.74B | 35.98%-3.32B | -3.25%-3.63B | -13.26%-4.75B | -30.41%-15.86B | -0.44%-2.97B |
Financing cash flow | ||||||||||
Net issuance payments of debt | 19.67%-1.92B | -640.39%-4.12B | -2,020.99%-3.44B | -268.24%-6.32B | -246.93%-3.22B | -48.26%-2.38B | -157.54%-557M | -8.72%-162M | -17.61%-1.72B | -272.63%-927M |
Net common stock issuance | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Cash dividends paid | -21.37%-1.37B | -83.87%-57M | -79.20%-1.4B | -99.49%-1.94B | 89.66%-3M | -82.23%-1.13B | -158.33%-31M | -148.88%-779M | -196.65%-973M | -625.00%-29M |
Net other fund-raising expenses | 62.67%-56M | -30.61%-64M | -230.91%-182M | -99.40%-333M | -107.89%-79M | -275.00%-150M | -36.11%-49M | -3.77%-55M | -12.08%-167M | 0.00%-38M |
Financing cash flow | 8.79%-3.34B | -566.41%-4.25B | -403.41%-5.01B | -200.88%-8.59B | -231.79%-3.3B | -61.54%-3.66B | -169.24%-637M | -93.40%-996M | -47.52%-2.86B | -300.81%-994M |
Net cash flow | ||||||||||
Beginning cash position | 39.41%29.29B | 28.04%26B | 1.16%26.4B | -4.71%26.1B | 37.93%24.57B | -2.54%21.01B | -7.67%20.3B | -4.71%26.1B | 7.81%27.39B | -29.91%17.82B |
Current changes in cash | -381.19%-9.72B | 574.81%2.71B | 85.83%-838M | 98.96%-20M | -76.33%2.04B | 191.94%3.46B | 149.32%401M | 0.99%-5.92B | -340.52%-1.93B | 443.25%8.62B |
Effect of exchange rate changes | -691.07%-662M | 94.33%583M | 260.83%433M | -49.69%322M | 36.75%-210M | 433.33%112M | -20.00%300M | -79.17%120M | -45.85%640M | -186.46%-332M |
Cash adjustments other than cash changes | ---- | ---- | ---- | ---- | ---- | --0 | --2M | ---1M | ---- | ---- |
End cash Position | -23.05%18.91B | 39.41%29.29B | 28.04%26B | 1.16%26.4B | 1.16%26.4B | 37.93%24.57B | -2.54%21.01B | -7.67%20.3B | -4.71%26.1B | -4.71%26.1B |
Free cash flow | -185.02%-6.18B | 371.41%7.16B | 190.21%4.26B | 10,625.00%9.68B | -36.02%5.61B | 613.70%7.27B | 178.25%1.52B | 14.29%-4.72B | -103.02%-92M | 495.52%8.77B |
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