(FY)Sep 30, 2023 | (Q2)Sep 30, 2023 | (Q1)Jun 30, 2023 | (Q4)Mar 31, 2023 | (Q3)Dec 31, 2022 | (FY)Sep 30, 2022 | (Q2)Sep 30, 2022 | (Q1)Jun 30, 2022 | (Q4)Mar 31, 2022 | (Q3)Dec 31, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -67.84%6.49B | 22.63%1.27T | 31.27%1.17T | 33.09%976.4B | 24.20%915.65B | -53.96%20.18B | 1.04T | 888.52B | 733.63B | 737.23B |
Net profit before non-cash adjustment | 0.08%7.13B | ---- | ---- | ---- | ---- | 15.53%7.12B | ---- | ---- | ---- | ---- |
Total adjustment of non-cash items | 216.52%4.62B | ---- | ---- | ---- | ---- | 32.09%-3.97B | ---- | ---- | ---- | ---- |
-Depreciation and amortization | -8.43%923M | ---- | ---- | ---- | ---- | -7.27%1.01B | ---- | ---- | ---- | ---- |
-Assets reserve and write-off | 205.60%245M | 61.65%476.36B | 42.72%424.89B | 44.95%432.61B | 131.58%421.38B | 59.08%-232M | --294.69B | --297.7B | --298.46B | --181.96B |
-Disposal profit | 174.97%3.52B | ---- | ---- | ---- | ---- | 23.34%-4.69B | ---- | ---- | ---- | ---- |
-Pension and employee benefit expenses | ---- | 2.89%704.33B | 3.69%693.77B | 3.25%650.61B | 6.84%657.49B | ---- | --684.51B | --669.09B | --630.15B | --615.42B |
-Other non-cash items | -37.50%-66M | ---- | ---- | ---- | ---- | 79.75%-48M | ---- | ---- | ---- | ---- |
Changes in working capital | -130.90%-5.26B | ---- | ---- | ---- | ---- | -60.87%17.02B | ---- | ---- | ---- | ---- |
-Change in receivables | ---- | -13.01%62.32B | 8.93%78.73B | 15.99%75.01B | -24.69%67.72B | ---- | --71.65B | --72.28B | --64.67B | --89.91B |
-Change in loans | 40.39%-27.64B | ---- | ---- | ---- | ---- | -461.38%-46.36B | ---- | ---- | ---- | ---- |
-Change in financial assets | -100.29%-23M | ---- | ---- | ---- | ---- | 80,100.00%8.02B | ---- | ---- | ---- | ---- |
-Change in prepaid assets | ---- | 7.68%1.67T | 13.24%1.58T | 23.97%1.47T | 19.46%1.43T | ---- | --1.55T | --1.39T | --1.18T | --1.2T |
-Change in payables | 251.41%5.28B | ---- | ---- | ---- | ---- | 29.26%-3.49B | ---- | ---- | ---- | ---- |
-Change in accrued income | ---- | 6.49%3.06T | 9.86%2.96T | 15.26%2.79T | 12.34%2.71T | ---- | --2.88T | --2.69T | --2.42T | --2.41T |
-Change in deposits by banks and customers | -55.81%21.6B | -10.57%8.07B | -8.08%8.52B | -24.88%9.88B | 61.40%8.59B | -0.03%48.88B | --9.02B | --9.27B | --13.15B | --5.32B |
-Change in financial liabilities | ---- | 12.26%265.3B | 12.17%265.14B | -5.15%255.29B | -8.87%228.88B | ---- | --236.33B | --236.37B | --269.16B | --251.14B |
-Changes in other current assets | 186.17%2.44B | 0.00%40B | 0.00%40B | 0.00%40B | 0.00%40B | -155.04%-2.83B | --40B | --40B | --40B | --40B |
-Changes in other current liabilities | -154.00%-6.91B | 14.78%1.97T | 19.42%1.86T | 19.30%1.63T | 16.30%1.57T | 384.52%12.8B | --1.72T | --1.56T | --1.36T | --1.35T |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -12.02%244.21B | -5.42%254.8B | -1.76%256.03B | -1.60%259.13B | 277.58B | 269.4B | 260.62B | 263.34B | ||
Interest received (cash flow from operating activities) | 56.90%7.74B | 43.96%7.17B | -3.72%4.71B | -17.51%4.97B | 4.94B | 4.98B | 4.89B | 6.03B | ||
Tax refund paid | 18.12%1.91T | 17.77%1.8T | 16.82%1.71T | 19.21%1.68T | 1.62T | 1.53T | 1.46T | 1.41T | ||
Other operating cash inflow (outflow) | ||||||||||
Operating cash flow | -67.84%6.49B | ---- | ---- | ---- | ---- | -53.96%20.18B | ---- | ---- | ---- | ---- |
Investing cash flow | ||||||||||
Net PPE purchase and sale | ---- | -16.04%172.7B | -15.39%177.67B | -12.97%179.94B | -16.26%188.42B | ---- | --205.7B | --209.98B | --206.76B | --224.99B |
Net business purchase and sale | 66.57%548M | ---- | ---- | ---- | ---- | 2,430.77%329M | ---- | ---- | ---- | ---- |
Net investment property transactions | -610.97%-10.63B | -93.27%1.45B | -96.03%1.41B | -95.85%1.43B | -53.92%21.4B | -113.83%-1.5B | --21.52B | --35.49B | --34.4B | --46.44B |
Investing cash flow | -488.11%-10.69B | ---- | ---- | ---- | ---- | -117.71%-1.82B | ---- | ---- | ---- | ---- |
Financing cash flow | ||||||||||
Net issuance payments of debt | 878.30%20.2B | ---- | ---- | ---- | ---- | 82.80%-2.6B | ---- | ---- | ---- | ---- |
Net common stock issuance | -100.83%-21M | ---- | ---- | ---- | ---- | 445.70%2.53B | ---- | ---- | ---- | ---- |
Net preferred stock issuance | --0 | ---- | ---- | ---- | ---- | --492M | ---- | ---- | ---- | ---- |
Increase or decrease of lease financing | -40.37%-306M | 2.01%355.79B | 5.41%341.89B | 30.49%420.04B | 24.53%355.07B | 33.94%-218M | --348.77B | --324.33B | --321.89B | --285.12B |
Cash dividends paid | -15.75%-4.38B | ---- | ---- | ---- | ---- | -33.52%-3.78B | ---- | ---- | ---- | ---- |
Net other fund-raising expenses | -1,005.79%-11.11B | ---- | ---- | ---- | ---- | -86.83%1.23B | ---- | ---- | ---- | ---- |
Financing cash flow | 286.99%4.39B | ---- | ---- | ---- | ---- | 75.75%-2.35B | ---- | ---- | ---- | ---- |
Net cash flow | ||||||||||
Beginning cash position | 11.15%168.13B | ---- | ---- | ---- | ---- | 40.16%151.26B | ---- | ---- | ---- | ---- |
Current changes in cash | -98.83%187M | ---- | ---- | ---- | ---- | -63.94%16.01B | ---- | ---- | ---- | ---- |
Effect of exchange rate changes | -119.23%-165M | ---- | ---- | ---- | ---- | 180.11%858M | ---- | ---- | ---- | ---- |
Cash adjustments other than cash changes | ---- | 12.71%2T | 16.95%1.9T | 16.70%1.66T | 11.54%1.62T | ---- | --1.77T | --1.62T | --1.42T | --1.45T |
End cash Position | 0.01%168.15B | ---- | ---- | ---- | ---- | 11.15%168.13B | ---- | ---- | ---- | ---- |
Free cash flow | -67.84%6.49B | ---- | ---- | ---- | ---- | -53.96%20.18B | ---- | ---- | ---- | ---- |
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