(FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | |
---|---|---|---|---|---|
Operating cash flow (Indirect Method) | |||||
Cash from operating activities | 5.90%4.85B | 15.04%4.58B | 43.97%3.98B | 46.53%2.76B | 1.89B |
Net profit before non-cash adjustment | -35.40%2.87B | 2.06%4.44B | 84.80%4.35B | 115.23%2.35B | --1.09B |
Total adjustment of non-cash items | 93.32%1.19B | -5.59%614M | -3.57%650.38M | -40.16%674.43M | --1.13B |
-Depreciation and amortization | 12.72%780M | 18.75%692M | 9.13%582.73M | -21.96%533.96M | --684.2M |
-Reversal of impairment losses recognized in profit and loss | --243M | --0 | ---- | ---- | --263.96M |
-Disposal profit | 1,850.00%39M | 117.10%2M | -560.98%-11.7M | -7.21%2.54M | --2.73M |
-Net exchange gains and losses | -154.55%-28M | 87.70%-11M | -1,342.96%-89.41M | -55.70%7.19M | --16.24M |
-Other non-cash items | 321.74%153M | -140.89%-69M | 29.08%168.75M | -18.30%130.74M | --160.01M |
Changes in working capital | 265.76%789M | 53.47%-476M | -285.24%-1.02B | 20.78%-265.56M | ---335.2M |
-Change in receivables | 251.01%695M | 118.52%198M | -411.05%-1.07B | 18.79%-209.21M | ---257.6M |
-Change in inventory | 203.15%360M | -42.44%-349M | -66.33%-245.02M | -66.08%-147.31M | ---88.7M |
-Change in payables | 9.21%-286M | -208.47%-315M | 365.81%290.41M | 831.23%62.35M | ---8.53M |
-Provision for loans, leases and other losses | 300.00%20M | -1,488.89%-10M | -97.48%720K | 45.80%28.62M | --19.63M |
Dividends paid (cash flow from operating activities) | |||||
Dividends received (cash flow from operating activities) | |||||
Interest paid (cash flow from operating activities) | -40.91%-93M | 1.42%-66M | 12.89%-66.95M | 20.01%-76.85M | -96.08M |
Interest received (cash flow from operating activities) | 910.00%101M | 50.72%10M | -75.04%6.64M | 60.62%26.58M | 16.55M |
Tax refund paid | 30.52%-1.23B | -99.44%-1.77B | -27.25%-885.48M | -321.91%-695.86M | -164.93M |
Other operating cash inflow (outflow) | -51M | 0 | 0 | 0.00%-1K | -1K |
Operating cash flow | 29.84%3.58B | -9.16%2.76B | 50.34%3.03B | 22.90%2.02B | --1.64B |
Investing cash flow | |||||
Net PPE purchase and sale | -61.43%-1.4B | -48.57%-866M | -19.40%-582.89M | 37.33%-488.17M | ---779M |
Net intangibles purchase and sale | -6,866.67%-209M | -104.50%-3M | 89.22%-1.47M | -132.74%-13.61M | ---5.85M |
Net investment product transactions | 150.00%543M | -699.69%-1.09B | 575.94%181.09M | -350.83%-38.05M | ---8.44M |
Net changes in other investments | 416.67%31M | 313.52%6M | -118.20%-2.81M | 222.87%15.44M | ---12.56M |
Investing cash flow | 47.00%-1.03B | -379.97%-1.95B | 22.56%-406.07M | 34.93%-524.4M | ---805.86M |
Financing cash flow | |||||
Net issuance payments of debt | 53.64%-936M | -83.81%-2.02B | -9.57%-1.1B | -10,358.64%-1B | ---9.59M |
Net common stock issuance | --0 | -98.95%62M | --5.92B | ---- | ---- |
Increase or decrease of lease financing | -1.41%-144M | 7.96%-142M | -819.03%-154.29M | 80.89%-16.79M | ---87.84M |
Issuance fees | ---- | ---- | ---45.29M | ---- | ---- |
Cash dividends paid | -1.86%-494M | -737.48%-485M | -95.85%-57.91M | -113.02%-29.57M | ---13.88M |
Net other fund-raising expenses | -200.00%-3M | -33,233.33%-1M | -200.00%-3K | -100.00%-1K | --186.37M |
Financing cash flow | 38.99%-1.58B | -156.64%-2.59B | 535.16%4.56B | -1,497.16%-1.05B | --75.07M |
Net cash flow | |||||
Beginning cash position | -14.51%9.36B | 212.78%10.95B | 13.56%3.5B | 39.95%3.08B | --2.2B |
Current changes in cash | 154.36%967M | -124.74%-1.78B | 1,519.22%7.19B | -51.23%444.1M | --910.67M |
Effect of exchange rate changes | -42.93%109M | -26.40%191M | 1,101.08%259.52M | 15.21%-25.92M | ---30.58M |
Cash adjustments other than cash changes | 200.00%1M | -100,100.00%-1M | 200.00%1K | ---1K | ---- |
End cash Position | 11.50%10.44B | -14.51%9.36B | 212.80%10.95B | 13.56%3.5B | --3.08B |
Free cash flow | 4.45%1.97B | -22.97%1.89B | 61.58%2.45B | 76.96%1.52B | --856.36M |
Currency Unit | JPY | JPY | JPY | JPY | JPY |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |
No Data
No Data