(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 | 138.26%4.73B | -136.32%-12.35B | -153.27%-5.23B | 81.94%9.81B | 18.32%5.39B | -63.10%4.56B | -0.32%12.35B | 4.81%12.39B | 79.25%11.82B | -27.58%6.59B |
Net profit before non-cash adjustment | -536.22%-4.58B | -68.64%1.05B | 174.90%3.35B | -252.42%-4.47B | -64.92%2.93B | 8.10%8.35B | 150.06%7.73B | -45.23%3.09B | -25.64%5.64B | 211.71%7.59B |
Total adjustment of non-cash items | 59.98%1.41B | -72.65%882M | -18.77%3.23B | -16.67%3.97B | 22.78%4.76B | 276.70%3.88B | -84.67%1.03B | 91.64%6.72B | 2.76%3.51B | 268.36%3.41B |
-Depreciation and amortization | -4.02%3.13B | 10.62%3.26B | -6.83%2.95B | 3.23%3.16B | 21.31%3.06B | 7.77%2.53B | -9.29%2.34B | -13.61%2.58B | -4.01%2.99B | 5.95%3.12B |
-Reversal of impairment losses recognized in profit and loss | --369M | --0 | ---- | ---- | ---- | ---- | ---- | 228.13%105M | -45.76%32M | -50.42%59M |
-Share of associates | -282.00%-191M | ---50M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Disposal profit | 155.56%23M | -18.18%9M | -92.20%11M | 2,720.00%141M | -84.38%5M | 300.00%32M | 103.07%8M | -632.65%-261M | -19.67%49M | 139.61%61M |
-Net exchange gains and losses | -2,350.00%-98M | 0.00%-4M | -200.00%-4M | 33.33%4M | 110.71%3M | 85.93%-28M | 16.39%-199M | -191.89%-238M | -74.36%259M | -36.56%1.01B |
-Other non-cash items | 21.96%-1.82B | -957.35%-2.33B | -58.97%272M | -60.84%663M | 25.31%1.69B | 220.41%1.35B | -124.78%-1.12B | 2,487.43%4.53B | 120.98%175M | 76.65%-834M |
Changes in working capital | 155.26%7.89B | -21.06%-14.28B | -214.47%-11.8B | 547.03%10.3B | 69.98%-2.31B | -313.96%-7.68B | 39.02%3.59B | -3.33%2.58B | 160.64%2.67B | -176.65%-4.4B |
-Change in receivables | 684.14%3.61B | 92.87%-618M | -236.82%-8.67B | 145.69%6.33B | 219.74%2.58B | -41.64%-2.15B | -161.62%-1.52B | 17.47%-581M | 81.40%-704M | -1,702.38%-3.79B |
-Change in inventory | 241.45%8.92B | 46.38%-6.3B | -412.49%-11.76B | 176.41%3.76B | 116.94%1.36B | -794.47%-8.04B | -62.28%1.16B | -53.75%3.07B | 474.63%6.63B | -130.03%-1.77B |
-Change in payables | 35.17%-4.73B | -180.85%-7.29B | 5,467.90%9.02B | 102.63%162M | -344.89%-6.16B | -36.95%2.52B | 3,016.41%3.99B | 103.55%128M | -337.33%-3.61B | 44.25%1.52B |
-Provision for loans, leases and other losses | 204.62%198M | 128.02%65M | -191.70%-232M | 350.50%253M | -153.44%-101M | 509.68%189M | -77.21%31M | -53.58%136M | 192.14%293M | 67.62%-318M |
-Changes in other current assets | 17.05%-107M | 19.88%-129M | 22.22%-161M | -1,393.75%-207M | 108.29%16M | -179.71%-193M | 59.17%-69M | -407.27%-169M | 212.24%55M | -308.33%-49M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -34.33%-1.48B | -68.09%-1.1B | 21.93%-655M | -5.01%-839M | 0.75%-799M | 14.72%-805M | 18.20%-944M | 13.30%-1.15B | 6.33%-1.33B | 14.24%-1.42B |
Interest received (cash flow from operating activities) | 49.79%358M | 26.46%239M | 13.17%189M | -16.92%167M | 0.00%201M | -4.74%201M | 8.21%211M | -28.83%195M | 4.58%274M | -5.42%262M |
Tax refund paid | 32.61%-963M | -59.31%-1.43B | -42.61%-897M | 63.85%-629M | -36.90%-1.74B | -12.98%-1.27B | 30.17%-1.13B | 12.35%-1.61B | 6.98%-1.84B | -1,391.50%-1.98B |
Other operating cash inflow (outflow) | -387M | 0 | 0 | 0 | 0 | 0 | -2M | 0 | -1M | 0 |
Operating cash flow | 115.40%2.25B | -122.20%-14.64B | -177.44%-6.59B | 178.62%8.51B | 13.87%3.05B | -74.43%2.68B | 6.82%10.49B | 10.02%9.82B | 157.99%8.92B | -46.00%3.46B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -16.67%-2.51B | -116.75%-2.15B | 59.18%-991M | -9.67%-2.43B | 10.91%-2.21B | -28.16%-2.49B | -98.46%-1.94B | 18.38%-977M | 29.09%-1.2B | -2,867.21%-1.69B |
Net business purchase and sale | --0 | ---992M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net investment product transactions | 85.60%-265M | -183,900.00%-1.84B | 99.50%-1M | 83.79%-200M | -123,300.00%-1.23B | ---1M | --0 | ---153M | --0 | -71.43%4M |
Advance cash and loans provided to other parties | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -60.00%-8M | 61.54%-5M |
Repayment of advance payments to other parties and cash income from loans | ---- | 19.44%43M | 350.00%36M | --8M | ---- | -98.72%1M | 875.00%78M | -61.90%8M | -12.50%21M | -47.83%24M |
Net changes in other investments | 185.71%20M | -93.00%7M | 228.21%100M | -533.33%-78M | -81.05%18M | -9.52%95M | 38.16%105M | 323.53%76M | 83.25%-34M | -209.73%-203M |
Investing cash flow | 44.20%-2.75B | -475.93%-4.93B | 68.27%-856M | 21.34%-2.7B | -43.51%-3.43B | -36.10%-2.39B | -67.88%-1.76B | 14.12%-1.05B | 34.80%-1.22B | -737.54%-1.87B |
Financing cash flow | ||||||||||
Net issuance payments of debt | -81.03%3.61B | 2,253.28%19.04B | -78.72%809M | 456.52%3.8B | -69.00%683M | 123.66%2.2B | -53.71%-9.31B | 15.31%-6.06B | -139.44%-7.15B | 66.46%-2.99B |
Net common stock issuance | --0 | --0 | --0 | --0 | --0 | --0 | --0 | -17,866.67%-539M | -100.07%-3M | --4.17B |
Cash dividends paid | 19.86%-585M | -25.00%-730M | 20.00%-584M | 16.76%-730M | 14.19%-877M | -75.00%-1.02B | 21.40%-584M | 16.42%-743M | ---889M | ---- |
Net other fund-raising expenses | 30.74%-570M | -38.55%-823M | 42.72%-594M | -68.34%-1.04B | -187.85%-616M | 55.32%-214M | 37.06%-479M | 23.90%-761M | -185.71%-1B | 34.82%-350M |
Financing cash flow | -85.95%2.46B | 4,838.48%17.49B | -118.14%-369M | 351.11%2.03B | -183.76%-810M | 109.32%967M | -28.06%-10.37B | 10.44%-8.1B | -1,180.53%-9.04B | 108.86%837M |
Net cash flow | ||||||||||
Beginning cash position | -25.22%4.91B | -52.49%6.57B | 131.26%13.82B | -18.15%5.98B | 15.25%7.3B | -19.73%6.34B | 2.88%7.89B | -17.38%7.67B | 48.82%9.29B | -21.62%6.24B |
Current changes in cash | 193.91%1.96B | 73.30%-2.09B | -199.60%-7.81B | 761.47%7.85B | -194.20%-1.19B | 176.72%1.26B | -344.20%-1.64B | 150.22%672M | -155.11%-1.34B | 188.39%2.43B |
Effect of exchange rate changes | -26.67%297M | -27.81%405M | 56,200.00%561M | 99.28%-1M | 52.90%-138M | -453.01%-293M | 118.44%83M | -63.64%-450M | -144.57%-275M | -39.92%617M |
Cash adjustments other than cash changes | -92.00%2M | 2,600.00%25M | ---1M | ---- | ---1M | ---- | 200.00%1M | 0.00%-1M | -200.00%-1M | 200.00%1M |
End cash Position | 45.99%7.17B | -25.22%4.91B | -52.49%6.57B | 131.26%13.82B | -18.15%5.98B | 15.25%7.3B | -19.73%6.34B | 2.88%7.89B | -17.38%7.67B | 48.82%9.29B |
Free cash flow | 98.07%-325M | -121.37%-16.86B | -228.60%-7.62B | 647.85%5.92B | 1,516.33%792M | -99.41%49M | 3.16%8.35B | 7.56%8.09B | 334.30%7.52B | -69.25%1.73B |
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