Operating cash flow (Indirect Method)
Cash from operating activities
-18.10%6.64B
134.42%8.1B
44.52%3.46B
-34.29%2.39B
-18.00%3.64B
-27.27%4.44B
36.78%6.1B
-25.53%4.46B
37.37%5.99B
0.53%4.36B
Net profit before non-cash adjustment
-120.94%-461M
178.73%2.2B
-11.34%790M
70.69%891M
289.55%522M
-95.72%134M
18.19%3.13B
131.24%2.65B
634.62%1.15B
-94.43%156M
Total adjustment of non-cash items
14.85%5.03B
-0.59%4.38B
18.99%4.4B
1.31%3.7B
-22.24%3.65B
71.52%4.7B
-18.60%2.74B
4.47%3.37B
64.00%3.22B
-27.71%1.96B
-Depreciation and amortization
-0.03%3.56B
-2.68%3.56B
9.74%3.66B
17.26%3.34B
1.61%2.85B
12.59%2.8B
6.88%2.49B
9.82%2.33B
-4.38%2.12B
-1.55%2.22B
-Reversal of impairment losses recognized in profit and loss
78.76%808M
-17.06%452M
21.65%545M
--448M
--0
--1.57B
----
----
----
----
-Assets reserve and write-off
----
----
----
----
----
----
----
----
----
-228.66%-211M
-Disposal profit
1,607.14%239M
7.69%14M
104.29%13M
-90.57%-303M
-1,490.00%-159M
94.74%-10M
-427.78%-190M
93.04%-36M
-2,561.90%-517M
117.50%21M
-Pension and employee benefit expenses
----
----
----
----
----
----
----
----
----
-187.50%-7M
-Other non-cash items
20.06%419M
88.65%349M
-15.91%185M
-77.25%220M
186.09%967M
-23.53%338M
-58.85%442M
-33.66%1.07B
3,043.64%1.62B
-113.78%-55M
Changes in working capital
35.78%2.07B
187.68%1.52B
20.94%-1.74B
-310.65%-2.2B
-35.44%-535M
-270.26%-395M
114.92%232M
-195.99%-1.56B
-27.74%1.62B
290.48%2.24B
-Change in receivables
2,753.85%2.07B
82.31%-78M
25.38%-441M
33.07%-591M
-161.23%-883M
564.52%1.44B
140.26%217M
69.27%-539M
-291.90%-1.75B
-24.71%914M
-Change in inventory
256.18%1.21B
122.62%340M
-68.31%-1.5B
-199.67%-893M
379.14%896M
147.83%187M
-313.66%-391M
-76.51%183M
0.39%779M
-18.06%776M
-Change in payables
-125.70%-483M
-222.29%-214M
424.07%175M
81.12%-54M
83.91%-286M
-678.83%-1.78B
123.71%307M
-177.45%-1.3B
287.94%1.67B
111.98%431M
-Provision for loans, leases and other losses
-189.13%-451M
2,200.00%506M
128.95%22M
-353.33%-76M
115.46%30M
-150.79%-194M
19,000.00%382M
-99.13%2M
--231M
----
-Changes in other current assets
-82.43%100M
288.41%569M
-3,455.56%-302M
106.16%9M
-375.47%-146M
120.70%53M
-644.68%-256M
-87.33%47M
-11.46%371M
734.85%419M
-Changes in other current liabilities
-194.75%-379M
28.21%400M
152.70%312M
-305.48%-592M
-37.74%-146M
-292.59%-106M
-157.45%-27M
-85.36%47M
207.72%321M
-191.13%-298M
Dividends paid (cash flow from operating activities)
Dividends received (cash flow from operating activities)
Interest paid (cash flow from operating activities)
-22.30%-362M
-41.63%-296M
-1.95%-209M
15.29%-205M
-0.83%-242M
-44.58%-240M
15.74%-166M
-3.68%-197M
13.24%-190M
-13.47%-219M
Interest received (cash flow from operating activities)
35.80%239M
27.54%176M
28.97%138M
-15.08%107M
-24.10%126M
-3.49%166M
12.42%172M
-30.45%153M
34.15%220M
0.61%164M
Tax refund paid
27.90%-672M
-78.54%-932M
-11.78%-522M
-67.38%-467M
66.75%-279M
10.74%-839M
-27.03%-940M
3.01%-740M
-9.63%-763M
4.53%-696M
Other operating cash inflow (outflow)
-15.25%50M
25.53%59M
0.00%47M
125.41%47M
-208.33%-185M
90.67%-60M
-89.68%-643M
2.87%-339M
-34,800.00%-349M
-1M
Operating cash flow
-17.14%5.89B
144.28%7.11B
55.34%2.91B
-38.76%1.87B
-11.71%3.06B
-23.42%3.47B
35.55%4.53B
-32.00%3.34B
36.01%4.91B
0.84%3.61B
Net PPE purchase and sale
-35.07%-3.58B
-3.88%-2.65B
-35.21%-2.55B
17.82%-1.89B
31.96%-2.3B
-1.35%-3.37B
-57.50%-3.33B
-25.10%-2.11B
-4.00%-1.69B
-41.34%-1.62B
Net intangibles purchase and sale
78.94%-186M
-757.28%-883M
-43.06%-103M
-24.14%-72M
54.33%-58M
-25.74%-127M
13.68%-101M
28.22%-117M
-146.97%-163M
---66M
Net business purchase and sale
--10M
--0
----
----
----
92.95%-183M
---2.6B
----
---1.46B
----
Net investment product transactions
-127.97%-33M
201.72%118M
-142.34%-116M
-15.17%274M
327.46%323M
-112.13%-142M
49.55%1.17B
58.50%783M
2,700.00%494M
-110.05%-19M
Advance cash and loans provided to other parties
----
----
----
----
----
----
----
----
-100.00%-2M
99.03%-1M
Repayment of advance payments to other parties and cash income from loans
----
----
----
----
----
----
-96.55%1M
-12.12%29M
-78.00%33M
1,400.00%150M
Net changes in other investments
-183.12%-128M
1,126.67%154M
-144.12%-15M
-50.00%34M
-83.85%68M
3,338.46%421M
-1,400.00%-13M
100.08%1M
-1,076.19%-1.23B
208.62%126M
Investing cash flow
-20.09%-3.92B
-17.10%-3.26B
-68.73%-2.78B
15.90%-1.65B
42.36%-1.96B
30.03%-3.4B
-243.33%-4.87B
64.75%-1.42B
-180.33%-4.02B
-19.40%-1.43B
Net issuance payments of debt
-1,227.42%-823M
-105.91%-62M
354.00%1.05B
-321.43%-413M
-105.61%-98M
-24.54%1.75B
208.94%2.32B
-444.97%-2.13B
709.90%616M
74.81%-101M
Net common stock issuance
----
----
----
----
----
----
--0
----
----
--0
Increase or decrease of lease financing
2.03%-626M
6.58%-639M
27.47%-684M
-1.40%-943M
-3.79%-930M
-71.65%-896M
-11.54%-522M
1.27%-468M
3.46%-474M
15.05%-491M
Cash dividends paid
-12.53%-431M
-33.45%-383M
-0.35%-287M
0.00%-286M
25.13%-286M
0.00%-382M
-33.57%-382M
0.00%-286M
0.00%-286M
0.00%-286M
Cash dividends for minorities
-140.00%-24M
33.33%-10M
59.46%-15M
-32.14%-37M
50.00%-28M
39.78%-56M
-4.49%-93M
8.25%-89M
22.40%-97M
-19.05%-125M
Net other fund-raising expenses
--1M
----
98.46%-1M
-6,400.00%-65M
0.00%-1M
0.00%-1M
---1M
----
99.59%-1M
-11,950.00%-241M
Financing cash flow
-73.95%-1.9B
-1,864.52%-1.09B
103.56%62M
-29.86%-1.74B
-425.97%-1.34B
-68.72%412M
144.37%1.32B
-1,126.45%-2.97B
80.55%-242M
9.33%-1.24B
Beginning cash position
44.46%9.7B
5.82%6.71B
-18.86%6.35B
-3.81%7.82B
7.03%8.13B
13.31%7.6B
-12.54%6.7B
6.84%7.67B
13.26%7.17B
34.74%6.33B
Current changes in cash
-97.32%74M
1,358.73%2.76B
112.43%189M
-520.41%-1.52B
-151.69%-245M
-51.53%474M
193.50%978M
-261.42%-1.05B
-30.47%648M
-7.45%932M
Effect of exchange rate changes
60.53%366M
27.37%228M
297.78%179M
170.31%45M
-208.47%-64M
168.60%59M
-200.00%-86M
122.57%86M
-145.81%-381M
-258.16%-155M
Cash adjustments other than cash changes
---1M
----
--1M
----
-200.00%-1M
--1M
----
-100.45%-1M
255.56%224M
-88.07%63M
End cash Position
4.53%10.14B
44.46%9.7B
5.82%6.71B
-18.86%6.35B
-3.81%7.82B
7.03%8.13B
13.31%7.6B
-12.54%6.7B
6.84%7.67B
13.26%7.17B
Free cash flow
-40.01%2.02B
5,723.33%3.37B
82.09%-60M
-221.38%-335M
140.77%276M
-194.16%-677M
-22.19%719M
-66.08%924M
66.10%2.72B
-14.05%1.64B
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