(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 | 42.35%4.63B | -38.52%3.25B | -22.49%5.29B | 248.95%6.83B | -50.23%1.96B | -30.10%3.93B | 197.30%5.63B | -64.09%1.89B | 17.02%5.27B | 40.28%4.5B |
Net profit before non-cash adjustment | -22.76%2.53B | -5.55%3.27B | 95.54%3.46B | 10.49%1.77B | -73.96%1.6B | 168.95%6.15B | 118.85%2.29B | -51.83%1.05B | -5.98%2.17B | 31.20%2.31B |
Total adjustment of non-cash items | -4.86%2.23B | 23.93%2.35B | -27.28%1.89B | 52.67%2.6B | 296.20%1.71B | -162.79%-869M | -0.22%1.38B | -52.78%1.39B | 7.35%2.94B | 76.47%2.74B |
-Depreciation and amortization | -6.12%2.27B | -3.32%2.42B | -9.75%2.5B | 23.66%2.77B | 12.51%2.24B | 2.63%1.99B | 13.05%1.94B | -26.46%1.72B | 27.34%2.33B | 35.70%1.83B |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---64M | ---- | -54.42%67M | 568.18%147M | --22M | ---- | -53.60%364.26M | 3,234.12%785.02M |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -88.73%30.69M | 266.27%272.26M |
-Share of associates | 82.93%-7M | -51.85%-41M | 0.00%-27M | 38.64%-27M | 25.42%-44M | -43.90%-59M | 48.75%-41M | -10.88%-80M | 25.22%-72.15M | 20.26%-96.48M |
-Disposal profit | 115.38%2M | 98.03%-13M | -8,362.50%-661M | 14.29%8M | 100.19%7M | -5,329.41%-3.69B | -423.81%-68M | 238.92%21M | 90.68%-15.12M | -2,002.39%-162.14M |
-Net exchange gains and losses | ---- | ---- | 100.00%12M | -86.05%6M | 4,400.00%43M | -104.35%-1M | 133.33%23M | -5,545.94%-69M | -99.26%1.27M | 94.40%170.46M |
-Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 810.44%97.25M | ---13.69M |
-Other non-cash items | -88.24%-32M | -112.78%-17M | 186.36%133M | 74.67%-154M | -181.61%-608M | 251.42%745M | -144.78%-492M | -201.81%-201M | 479.34%197.43M | -141.03%-52.05M |
Changes in working capital | 94.67%-126M | -3,838.33%-2.36B | -102.45%-60M | 281.43%2.45B | -0.15%-1.35B | -169.20%-1.35B | 459.96%1.95B | -433.84%-542M | 130.02%162.36M | -444.08%-540.78M |
-Change in receivables | 37.65%-308M | -329.57%-494M | -115.15%-115M | 33.16%759M | 338.46%570M | -68.37%130M | 170.74%411M | 41.07%-581M | -302.30%-985.85M | 48.55%487.33M |
-Change in inventory | 147.75%827M | -77.28%-1.73B | -207.96%-977M | 617.14%905M | 90.22%-175M | -359.04%-1.79B | 170.44%691M | -137.66%-981M | 28.01%-412.77M | -453.01%-573.4M |
-Change in payables | -200.00%-804M | -143.65%-268M | -23.73%614M | 147.33%805M | -351.26%-1.7B | -9.49%677M | 169.06%748M | -82.25%278M | 601.62%1.57B | 45.67%-312.25M |
-Change in accrued expense | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 96.26%-5.33M | -836.94%-142.45M |
-Provision for loans, leases and other losses | 21.37%159M | -68.66%131M | 2,712.50%418M | 65.22%-16M | 87.47%-46M | -463.37%-367M | -81.40%101M | --543M | ---- | ---- |
-Changes in other current assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --199M | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 13.89%-31M | 18.18%-36M | 32.31%-44M | 4.41%-65M | 0.00%-68M | 20.93%-68M | -8.86%-86M | 22.38%-79M | -15.46%-101.78M | 39.84%-88.15M |
Interest received (cash flow from operating activities) | 8.65%113M | -0.95%104M | -11.02%105M | 0.00%118M | -17.48%118M | 26.55%143M | 13.00%113M | -45.04%100M | -37.25%181.94M | 113.21%289.92M |
Tax refund paid | 28.52%-807M | -55.94%-1.13B | -80.10%-724M | 55.48%-402M | 29.51%-903M | -90.34%-1.28B | 0.44%-673M | 9.45%-676M | 25.52%-746.52M | -327.41%-1B |
Other operating cash inflow (outflow) | 44.35%179M | 34.78%124M | 9,300.00%92M | -1M | 0 | 0 | 0 | 0 | 0.00%-1K | -1K |
Operating cash flow | 76.35%4.09B | -50.93%2.32B | -27.12%4.72B | 486.87%6.48B | -59.50%1.1B | -45.25%2.73B | 303.16%4.98B | -73.17%1.24B | 24.33%4.6B | 24.87%3.7B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 13.07%-1.11B | -104.48%-1.28B | 50.12%-625M | 66.47%-1.25B | -1,078.27%-3.74B | 108.95%382M | -0.26%-4.27B | -72.98%-4.26B | -138.61%-2.46B | 51.54%-1.03B |
Net business purchase and sale | ---- | ---- | ---- | ---- | -135.55%-75M | --211M | ---- | ---- | -77.90%-255.04M | 59.04%-143.37M |
Net investment product transactions | -5.89%447M | 268.44%475M | 28.61%-282M | -124.49%-395M | 178.38%1.61B | -18,809.09%-2.06B | 168.75%11M | -105.49%-16M | 2,040.40%291.31M | -10.04%-15.01M |
Advance cash and loans provided to other parties | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 25.00%-75M | ---100M |
Repayment of advance payments to other parties and cash income from loans | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --75M | ---- |
Net changes in other investments | -158.54%-212M | 5.75%-82M | -187.88%-87M | 65.00%99M | -60.78%60M | 115.49%153M | 255.00%71M | 103.39%20M | -161.91%-590.17M | -49.14%-225.33M |
Investing cash flow | 1.02%-876M | 10.97%-885M | 35.83%-994M | 27.58%-1.55B | -63.03%-2.14B | 68.65%-1.31B | 1.58%-4.19B | -41.06%-4.25B | -98.98%-3.01B | 42.67%-1.51B |
Financing cash flow | ||||||||||
Net issuance payments of debt | 23.61%-1.07B | 69.45%-1.4B | -42.02%-4.58B | -298.28%-3.22B | 232.65%1.63B | -176.18%-1.23B | -26.37%1.61B | -5.11%2.18B | 250.60%2.3B | 25.15%-1.53B |
Net common stock issuance | 11.11%20M | -14.29%18M | 31.25%21M | -20.00%16M | 566.67%20M | 400.00%3M | ---1M | --0 | -3,770.03%-1.41B | 4,369.37%38.47M |
Increase or decrease of lease financing | 6.25%-45M | 4.00%-48M | 0.00%-50M | -117.39%-50M | -43.75%-23M | 0.00%-16M | ---16M | ---- | ---- | ---- |
Cash dividends paid | -39.85%-551M | -79.09%-394M | -17.02%-220M | 33.33%-188M | -12.35%-282M | 10.99%-251M | 18.02%-282M | -27.93%-344M | 13.94%-268.9M | -78.06%-312.45M |
Cash dividends for minorities | 32.14%-95M | 29.29%-140M | -44.53%-198M | 81.71%-137M | -70.62%-749M | -117.33%-439M | -0.50%-202M | -17.38%-201M | -11.77%-171.25M | -31.01%-153.22M |
Net other fund-raising expenses | ---1M | ---- | 97.78%-1M | 94.51%-45M | ---820M | ---- | 33.33%-2M | -99,900.00%-3M | -200.00%-3K | ---1K |
Financing cash flow | 11.31%-1.74B | 60.95%-1.96B | -38.55%-5.02B | -1,483.41%-3.63B | 88.12%-229M | -274.48%-1.93B | -32.46%1.11B | 263.85%1.64B | 122.99%449.63M | 16.26%-1.96B |
Net cash flow | ||||||||||
Beginning cash position | -1.73%6.26B | -11.36%6.37B | 21.23%7.19B | -17.69%5.93B | -9.78%7.21B | 36.90%7.99B | -22.62%5.83B | 29.57%7.54B | 14.92%5.82B | 18.62%5.06B |
Current changes in cash | 377.36%1.47B | 59.10%-530M | -199.39%-1.3B | 203.16%1.3B | -145.91%-1.26B | -127.07%-514M | 237.51%1.9B | -167.77%-1.38B | 779.90%2.04B | 111.50%231.58M |
Effect of exchange rate changes | -41.53%245M | -12.53%419M | 1,164.44%479M | -400.00%-45M | 96.63%-9M | -205.53%-267M | 178.33%253M | -1.84%-323M | -160.56%-317.17M | 40.70%523.76M |
Cash adjustments other than cash changes | -200.00%-1M | --1M | ---- | ---- | ---2M | ---- | 200.00%1M | -100,100.00%-1M | --1K | ---- |
End cash Position | 27.37%7.98B | -1.73%6.26B | -11.36%6.37B | 21.23%7.19B | -17.69%5.93B | -9.78%7.21B | 36.90%7.99B | -22.62%5.83B | 29.57%7.54B | 121.43%5.82B |
Free cash flow | 202.89%2.94B | -70.42%970M | -36.27%3.28B | 290.77%5.15B | -120.70%-2.7B | -387.53%-1.22B | 113.86%425M | -257.96%-3.07B | -19.61%1.94B | 190.56%2.41B |
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