(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 | 1,101.29%3.72B | -85.85%310M | 657.51%2.19B | -119.54%-393M | 85.86%2.01B | 358.85%1.08B | -156.87%-418M | -65.62%735M | 394.91%2.14B | -17.87%432M |
Net profit before non-cash adjustment | 12.66%1.82B | 4.68%1.61B | 14.33%1.54B | 33.90%1.35B | 6.68%1.01B | 7.53%943M | -16.63%877M | 82.64%1.05B | 8.88%576M | 40.32%529M |
Total adjustment of non-cash items | 306.12%398M | -81.15%98M | 26.21%520M | 61.57%412M | -39.29%255M | 517.65%420M | -83.73%68M | -49.76%418M | 106.45%832M | 40,200.00%403M |
-Depreciation and amortization | -1.02%388M | 14.62%392M | 0.88%342M | 6.94%339M | 3.93%317M | -0.97%305M | -0.32%308M | 6.55%309M | 3.20%290M | -8.17%281M |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --35M | ---- | -29,383.33%-1.77B |
-Share of associates | ---- | ---- | ---- | ---- | ---- | -66.67%1M | --3M | --0 | ---- | ---- |
-Disposal profit | -87.50%-120M | ---64M | --0 | ---- | ---- | -16.67%-84M | -250.00%-72M | --48M | ---- | ---- |
-Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 45.16%45M | -98.32%31M | --1.85B |
-Other non-cash items | 156.52%130M | -229.21%-230M | 143.84%178M | 217.74%73M | -131.31%-62M | 215.79%198M | -800.00%-171M | -103.72%-19M | 1,146.34%511M | 113.71%41M |
Changes in working capital | 207.85%1.51B | -1,170.23%-1.4B | 106.08%131M | -387.20%-2.15B | 366.90%750M | 79.43%-281M | -85.85%-1.37B | -200.68%-735M | 246.00%730M | -437.84%-500M |
-Change in receivables | 145.02%805M | -46.68%-1.79B | -46.34%-1.22B | -169.71%-833M | 159.60%1.2B | -23.31%-2.01B | -520.61%-1.63B | -145.17%-262M | 146.70%580M | -218.40%-1.24B |
-Change in inventory | -246.67%-66M | -93.08%45M | 254.03%650M | 5.80%-422M | -326.67%-448M | -43.84%-105M | -126.45%-73M | 146.86%276M | -56.23%-589M | -189.76%-377M |
-Change in payables | 1,218.28%1.23B | -85.74%93M | 193.14%652M | -218.44%-700M | -32.76%591M | 173.83%879M | 138.72%321M | -197.87%-829M | -1.51%847M | 166.72%860M |
-Provision for loans, leases and other losses | -2,075.00%-87M | -105.88%-4M | 33.33%68M | 2.00%51M | 525.00%50M | -87.30%8M | --63M | ---- | ---- | ---- |
-Changes in other current assets | -245.24%-366M | 1,360.00%252M | 92.00%-20M | 60.82%-250M | -167.73%-638M | 1,947.06%942M | -163.75%-51M | 174.07%80M | -141.70%-108M | 909.38%259M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -6.25%-34M | -39.13%-32M | 11.54%-23M | -4.00%-26M | 13.79%-25M | 25.64%-29M | -8.33%-39M | 7.69%-36M | -14.71%-39M | 5.56%-34M |
Interest received (cash flow from operating activities) | 10.71%93M | 2.44%84M | 1.23%82M | -3.57%81M | 0.00%84M | 16.67%84M | 41.18%72M | 24.39%51M | 36.67%41M | 25.00%30M |
Tax refund paid | -34.47%-593M | 27.94%-441M | -100.00%-612M | 13.07%-306M | -17.73%-352M | -44.44%-299M | 64.92%-207M | -155.41%-590M | -285.00%-231M | -150.00%-60M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 400.00%3M | -200.00%-1M | 200.00%1M |
Operating cash flow | 4,137.97%3.19B | -104.82%-79M | 354.35%1.64B | -137.49%-644M | 105.01%1.72B | 241.55%838M | -463.19%-592M | -91.46%163M | 417.07%1.91B | -24.54%369M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -62.82%-775M | 71.53%-476M | -174.10%-1.67B | -76.81%-610M | -360.00%-345M | 26.47%-75M | 13.56%-102M | 32.18%-118M | -67.31%-174M | 61.05%-104M |
Net intangibles purchase and sale | 63.38%-26M | 8.97%-71M | -766.67%-78M | ---9M | ---- | ---- | ---- | ---- | ---- | ---- |
Net business purchase and sale | ---- | ---- | ---- | ---- | ---- | 114.87%40M | ---269M | ---- | ---- | ---- |
Net investment product transactions | -8.33%33M | 176.60%36M | -261.54%-47M | -139.39%-13M | 375.00%33M | 0.00%-12M | -112.50%-12M | 193.20%96M | -505.88%-103M | 0.00%-17M |
Net changes in other investments | -123.08%-3M | 8.33%13M | -20.00%12M | 141.67%15M | -1,900.00%-36M | 111.76%2M | 45.16%-17M | -675.00%-31M | 96.08%-4M | -104.00%-102M |
Investing cash flow | -54.82%-771M | 72.10%-498M | -189.30%-1.79B | -77.30%-617M | -673.33%-348M | 88.75%-45M | -654.72%-400M | 81.14%-53M | -26.01%-281M | 33.23%-223M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -233.81%-2.04B | 209.53%1.53B | -72.58%493M | 275.24%1.8B | -23.32%-1.03B | -200.48%-832M | 1,825.58%828M | 104.00%43M | -1,705.97%-1.08B | 165.05%67M |
Net common stock issuance | --0 | --0 | --0 | --0 | --0 | --557M | --0 | --0 | -826.32%-176M | ---19M |
Increase or decrease of lease financing | -1.67%-61M | -81.82%-60M | 10.81%-33M | -37.04%-37M | 10.00%-27M | -1,400.00%-30M | 92.86%-2M | 12.50%-28M | -6.67%-32M | 11.76%-30M |
Cash dividends paid | 6.84%-395M | -40.40%-424M | -25.31%-302M | 9.06%-241M | -45.60%-265M | -6.43%-182M | -24.82%-171M | -17.09%-137M | 0.85%-117M | -34.09%-118M |
Net other fund-raising expenses | 50.00%-1M | 50.00%-2M | -100.00%-4M | -100.00%-2M | 50.00%-1M | -100.00%-2M | ---1M | ---- | -100.00%-2M | 50.00%-1M |
Financing cash flow | -340.29%-2.5B | 575.32%1.04B | -89.86%154M | 215.09%1.52B | -169.73%-1.32B | -174.77%-489M | 636.07%654M | 91.30%-122M | -1,289.11%-1.4B | 55.51%-101M |
Net cash flow | ||||||||||
Beginning cash position | 25.69%2.32B | 1.37%1.85B | 16.82%1.82B | 2.70%1.56B | 23.74%1.52B | -21.41%1.23B | -2.01%1.56B | 15.53%1.59B | 4.16%1.38B | -2.72%1.32B |
Current changes in cash | -117.28%-80M | 6,514.29%463M | -97.28%7M | 403.92%257M | -83.22%51M | 189.94%304M | -2,716.67%-338M | -105.36%-12M | 397.78%224M | 162.50%45M |
Effect of exchange rate changes | 10.00%11M | -41.18%10M | 240.00%17M | 155.56%5M | 25.00%-9M | -400.00%-12M | 121.05%4M | -111.11%-19M | -190.00%-9M | -71.43%10M |
Cash adjustments other than cash changes | -300.00%-2M | 0.00%1M | --1M | ---- | 0.00%-1M | ---1M | ---- | 0.00%-1M | ---1M | ---- |
End cash Position | -3.06%2.25B | 25.69%2.32B | 1.37%1.85B | 16.82%1.82B | 2.70%1.56B | 23.74%1.52B | -21.41%1.23B | -2.01%1.56B | 15.53%1.59B | 4.16%1.38B |
Free cash flow | 457.51%2.24B | -458.93%-626M | 91.13%-112M | -191.99%-1.26B | 79.95%1.37B | 209.94%763M | -1,642.22%-694M | -97.40%45M | 554.34%1.73B | 19.37%265M |
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