(FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | (FY)Dec 31, 2018 | |
---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||
Cash from operating activities | 47.64%2.47B | -13.23%1.67B | 60.13%1.93B | -16.79%1.2B | 71.85%1.45B | 842M |
Net profit before non-cash adjustment | 28.67%1.81B | 16.16%1.41B | 56.31%1.21B | 38.32%776M | 61.21%561M | --348M |
Total adjustment of non-cash items | 10.52%893M | 47.99%808M | -21.78%546M | -14.46%698M | 51.96%816M | --537M |
-Depreciation and amortization | 4.22%667M | 12.28%640M | 3.45%570M | 8.89%551M | 5.42%506M | --480M |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | --23M | ---- | ---- |
-Disposal profit | 109.09%3M | -450.00%-33M | -50.00%-6M | 50.00%-4M | 50.00%-8M | ---16M |
-Other non-cash items | 10.95%223M | 1,216.67%201M | -114.06%-18M | -59.75%128M | 335.62%318M | --73M |
Changes in working capital | 56.43%-237M | -420.00%-544M | 162.73%170M | -492.75%-271M | 264.29%69M | ---42M |
-Change in receivables | -21.33%-421M | -375.34%-347M | 83.67%-73M | -136.51%-447M | 42.20%-189M | ---327M |
-Change in payables | 187.68%178M | -183.54%-203M | 36.52%243M | -31.27%178M | -9.44%259M | --286M |
-Provision for loans, leases and other losses | 0.00%6M | --6M | --0 | -100.00%-2M | 0.00%-1M | ---1M |
Dividends paid (cash flow from operating activities) | ||||||
Dividends received (cash flow from operating activities) | ||||||
Interest paid (cash flow from operating activities) | 11.11%-24M | 15.63%-27M | 3.03%-32M | 17.50%-33M | 21.57%-40M | -51M |
Interest received (cash flow from operating activities) | 0.00%5M | 25.00%5M | 0.00%4M | 33.33%4M | 0.00%3M | 3M |
Tax refund paid | -44.88%-552M | -6.13%-381M | -255.45%-359M | 45.99%-101M | -105.49%-187M | -91M |
Other operating cash inflow (outflow) | 0 | 0.00%-1M | -1M | 0 | -1M | 0 |
Operating cash flow | 49.65%1.9B | -17.60%1.27B | 43.39%1.54B | -12.11%1.07B | 73.83%1.22B | --703M |
Investing cash flow | ||||||
Net PPE purchase and sale | -147.50%-1.49B | 51.02%-600M | -2,012.07%-1.23B | 72.25%-58M | 76.65%-209M | ---895M |
Net intangibles purchase and sale | 75.00%-1M | 77.78%-4M | -50.00%-18M | -33.33%-12M | 82.35%-9M | ---51M |
Net business purchase and sale | ---- | ---- | ---- | ---- | ---- | --10M |
Net investment product transactions | -800.00%-7M | 108.33%1M | -340.00%-12M | --5M | --0 | ---7M |
Net changes in other investments | -232.91%-105M | 276.19%79M | --21M | ---- | -4,250.00%-83M | --2M |
Investing cash flow | -204.96%-1.6B | 57.54%-524M | -1,798.46%-1.23B | 78.41%-65M | 68.01%-301M | ---941M |
Financing cash flow | ||||||
Net issuance payments of debt | 248.62%645M | -11.28%-434M | -1,872.73%-390M | 104.75%22M | -990.38%-463M | --52M |
Net common stock issuance | -16.13%26M | -27.91%31M | -95.99%43M | 4,777.27%1.07B | 0.00%22M | --22M |
Increase or decrease of lease financing | 5.70%-331M | -9.35%-351M | -5.59%-321M | -12.59%-304M | 16.67%-270M | ---324M |
Cash dividends paid | -14.29%-152M | -17.70%-133M | -151.11%-113M | -4.65%-45M | -2.38%-43M | ---42M |
Cash dividends for minorities | 0.00%-21M | 0.00%-21M | -90.91%-21M | 0.00%-11M | -450.00%-11M | ---2M |
Net other fund-raising expenses | 81.25%-6M | ---32M | ---- | -200.00%-3M | 0.00%-1M | ---1M |
Financing cash flow | 117.13%161M | -17.21%-940M | -209.56%-802M | 195.56%732M | -159.66%-766M | ---295M |
Net cash flow | ||||||
Beginning cash position | -5.16%3.59B | -11.61%3.78B | 68.60%4.28B | 6.50%2.54B | -18.28%2.38B | --2.92B |
Current changes in cash | 336.92%462M | 60.69%-195M | -128.49%-496M | 1,023.23%1.74B | 129.08%155M | ---533M |
Cash adjustments other than cash changes | ---- | ---- | ---1M | ---- | ---- | ---- |
End cash Position | 12.88%4.05B | -5.16%3.59B | -11.61%3.78B | 68.60%4.28B | 6.50%2.54B | --2.38B |
Free cash flow | -37.56%404M | 123.88%647M | -70.93%289M | 3.33%994M | 483.27%962M | ---251M |
Currency Unit | JPY | JPY | JPY | JPY | JPY | JPY |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |
No Data