Fujikura
5803
Nippon Telegraph & Telephone
9432
Remixpoint
3825
4
Rakuten Group
4755
5
Toyota Motor
7203
(FY)Dec 31, 2024 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 419.63%372.01B | -29.02%45.41B | 182.06%144.88B | 142.65%40.47B | -0.66%71.59B | 51.13B | 502.71%63.98B | -36.78%51.37B | -70.67%-94.88B | -48.39%72.07B |
Net profit before non-cash adjustment | -0.13%259.66B | -9.69%53.67B | 31.08%84.88B | 5.13%79.18B | 49.05%260B | --60.5B | 27.68%59.43B | 41.43%64.75B | 35.74%75.32B | -7.80%174.44B |
Total adjustment of non-cash items | 2.35%182.7B | 2.06%44.31B | 10.39%50.85B | -3.31%52.6B | 33.28%178.49B | --34.61B | 6.93%43.42B | 47.43%46.06B | 74.43%54.4B | 5.48%133.92B |
-Depreciation and amortization | 12.30%120.46B | 9.74%29.64B | 15.74%29.97B | 11.49%28.27B | 20.19%107.27B | --29.01B | 13.40%27.01B | 14.67%25.9B | 36.19%25.36B | 24.47%89.25B |
-Share of associates | -141.54%-5.1B | ---- | ---- | ---- | -28.56%-2.11B | ---543M | -114.24%-632M | ---- | ---- | 46.02%-1.64B |
-Disposal profit | --4.26B | ---- | ---- | ---- | --0 | ---3.27B | 116.90%1.55B | ---- | ---- | --0 |
-Deferred income tax | -4.35%80.73B | 1.60%18.02B | 17.41%26.32B | -10.70%27.05B | 44.64%84.4B | --13.96B | 1.23%17.74B | 112.22%22.42B | 52.44%30.29B | -9.89%58.35B |
-Other non-cash items | -59.53%-17.66B | -89.90%-4.27B | -74.68%-5.3B | -117.88%-2.72B | 8.07%-11.07B | ---4.54B | -94.88%-2.25B | -77.06%-3.03B | 82.77%-1.25B | -86.52%-12.04B |
Changes in working capital | 80.83%-70.35B | -35.27%-52.57B | 115.40%9.16B | 59.34%-91.32B | -55.27%-366.9B | ---43.99B | 62.28%-38.86B | -1,509.10%-59.45B | -57.87%-224.6B | -33.86%-236.29B |
-Change in receivables | 62.13%-86.39B | 132.89%21.44B | -235.58%-27.51B | 23.07%-112.07B | 9.46%-228.12B | ---9.06B | 25.88%-65.17B | 66.35%-8.2B | -61.07%-145.68B | -67.49%-251.94B |
-Change in inventory | 0.74%22.12B | -622.81%-13.18B | 1,046.73%24.22B | -261.40%-9.91B | 135.02%21.95B | --15.52B | 89.03%-1.82B | -54.86%2.11B | 115.66%6.14B | 42.50%-62.68B |
-Change in payables | 76.91%-38.92B | -216.60%-33.64B | 71.24%-19.1B | 105.70%6.31B | -629.43%-168.59B | ---20.43B | 350.95%28.85B | -459.02%-66.41B | -366.72%-110.61B | -46.65%31.84B |
-Changes in other current assets | 76.74%-6.39B | 63.37%-5.35B | 65.93%21.44B | -82.07%242M | -551.71%-27.46B | ---27.14B | -8.86%-14.59B | -26.58%12.92B | -66.86%1.35B | 76.70%-4.21B |
-Changes in other current liabilities | 11.08%39.23B | -257.33%-21.83B | 7,804.69%10.12B | -0.34%24.11B | -30.34%35.32B | ---2.88B | -47.48%13.88B | -99.30%128M | 245.16%24.2B | 22.75%50.7B |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | 20.52%3.07B | -0.93%214M | 27.67%1.39B | 555.56%177M | 13.04%2.55B | 1.22B | -19.10%216M | 6.04%1.09B | -43.75%27M | 0.94%2.26B |
Interest paid (cash flow from operating activities) | -36.25%-5.75B | 94.20%-61M | -70.89%-2.45B | -77.10%-928M | -91.29%-4.22B | -1.21B | -16.50%-1.05B | -328.66%-1.44B | -2.95%-524M | -19.97%-2.21B |
Interest received (cash flow from operating activities) | 57.26%20.81B | 53.88%5.12B | 102.44%5.73B | 45.03%3.63B | 159.43%13.23B | 4.57B | 121.72%3.33B | 64.40%2.83B | 2,777.01%2.5B | 146.26%5.1B |
Tax refund paid | -3.85%-107.37B | -8.03%-31.8B | 18.72%-37.69B | -94.15%-23.63B | -22.73%-103.4B | -15.42B | -0.02%-29.43B | -197.65%-46.37B | 55.57%-12.17B | -58.72%-84.25B |
Other operating cash inflow (outflow) | -123.03%-684M | 93.32%2.34B | -297.83%-2.2B | 0 | 557.63%2.97B | 2.31B | 129.13%1.21B | 90.52%-554M | 0 | -118.64%-649M |
Operating cash flow | 1,733.09%282.08B | -44.49%21.24B | 1,483.68%109.65B | 118.77%19.72B | -124.91%-17.27B | --42.59B | 178.70%38.26B | -88.87%6.92B | -24.67%-105.05B | -108.30%-7.68B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -20.84%-174.57B | 5.75%-28.76B | 3.63%-34.46B | -20.03%-51.98B | -10.85%-144.47B | ---34.88B | 17.93%-30.52B | 6.56%-35.76B | -53.83%-43.31B | -39.92%-130.32B |
Net intangibles purchase and sale | -45.26%-32.83B | ---- | ---- | ---- | 35.59%-22.6B | ---8.49B | 59.76%-3.81B | ---- | ---- | -24.01%-35.08B |
Net business purchase and sale | -8.45%-2.13B | --0 | --0 | 89.97%-34M | 98.80%-1.97B | --0 | 90.32%-1.63B | --0 | 98.83%-339M | -1,177.44%-163.9B |
Net investment product transactions | 163.38%1.83B | 1,278.72%53.02B | -684.94%-20.49B | -221.03%-3.74B | -288.53%-2.89B | --5.38B | -120.38%-4.5B | 81.05%-2.61B | -131.38%-1.17B | -87.11%1.53B |
Advance cash and loans provided to other parties | -35.11%-27.9B | ---- | -89.29%-15.05B | 9.47%-1.41B | -22.19%-20.65B | ---5.85B | -63.08%-5.3B | -174.07%-7.95B | 78.74%-1.55B | 11.47%-16.9B |
Repayment of advance payments to other parties and cash income from loans | 42.64%28.6B | 571.29%21.05B | ---- | ---- | 23.01%20.05B | --6.57B | 45.81%3.14B | ---- | ---- | -16.79%16.3B |
Net changes in other investments | -104.56%-1.88B | -280.15%-8.29B | 44.45%-2.42B | 54.14%-371M | -109.33%-921M | ---353M | 375.10%4.6B | -118.58%-4.36B | 94.36%-809M | 279.14%9.87B |
Investing cash flow | -20.43%-208.88B | 83.50%-6.27B | -34.92%-68.31B | -21.96%-57.53B | 45.54%-173.44B | ---37.63B | 8.38%-38.01B | 66.85%-50.63B | 36.17%-47.17B | -150.06%-318.5B |
Financing cash flow | ||||||||||
Net issuance payments of debt | -53.37%135.53B | -49.10%33.51B | -105.21%-4.15B | -33.29%91.32B | -24.54%290.65B | --8.29B | -23.06%65.83B | 441.76%79.63B | -40.01%136.9B | 158.08%385.14B |
Net common stock issuance | -66.66%-50B | -729.91%-39.87B | ---- | ---- | -28.15%-30B | ---5.2B | 44.41%-4.8B | ---- | ---- | -17.04%-23.41B |
Increase or decrease of lease financing | -27.23%-22.11B | -100.82%-8.62B | 10.66%-4.27B | 18.30%-3.32B | 16.17%-17.38B | ---4.24B | 13.40%-4.29B | -4.25%-4.78B | 13.34%-4.07B | -8.56%-20.73B |
Cash dividends paid | -5.71%-57.6B | -3.79%-29.39B | --0 | -7.79%-28.21B | -5.86%-54.48B | --0 | -7.82%-28.31B | --0 | -3.82%-26.17B | -6.48%-51.47B |
Cash dividends for minorities | ---30.49B | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net other fund-raising expenses | 84.56%-1.6B | -57.35%-5.86B | 48.20%-3.61B | -5.06%-935M | -48.74%-10.38B | --1.21B | -61.16%-3.73B | -195.17%-6.97B | 41.60%-890M | -472.91%-6.98B |
Financing cash flow | -114.73%-26.28B | -303.40%-50.23B | -125.14%-12.04B | -44.36%58.86B | -36.86%178.4B | --57M | -43.09%24.7B | 781.29%47.87B | -46.25%105.78B | 366.37%282.56B |
Net cash flow | ||||||||||
Beginning cash position | -1.63%222.12B | 48.43%286.98B | 37.58%249.16B | -1.63%222.12B | -12.70%225.8B | --220.51B | -10.21%193.35B | -40.80%181.1B | -12.70%225.8B | 16.02%258.64B |
Current changes in cash | 481.23%46.93B | -241.41%-35.27B | 603.12%29.31B | 145.32%21.05B | 71.78%-12.31B | --5.02B | 153.40%24.94B | 104.27%4.17B | -220.24%-46.44B | -269.56%-43.62B |
Effect of exchange rate changes | 202.27%26.08B | -353.53%-5.64B | 5.42%8.52B | 244.45%5.99B | -19.97%8.63B | ---3.42B | 2.82%2.23B | 16.65%8.08B | -79.93%1.74B | 7.90%10.78B |
End cash Position | 32.87%295.13B | 11.59%246.07B | 48.43%286.98B | 37.58%249.16B | -1.63%222.12B | --222.12B | 29.11%220.51B | -10.21%193.35B | -40.80%181.1B | -12.70%225.8B |
Free cash flow | 135.88%68.09B | -1,064.90%-32.8B | 247.27%58.74B | 78.25%-32.26B | -7.00%-189.75B | ---4.91B | 103.51%3.4B | -357.17%-39.89B | -25.53%-148.35B | -433.94%-177.33B |
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 |