Operating cash flow (Indirect Method)
Cash from operating activities
30.29%5.1B
17.15%3.91B
66.77%3.34B
6.38%2B
133.79%1.88B
-43.47%804.98M
46.10%1.42B
24.17%974.64M
19.80%784.94M
655.22M
Net profit before non-cash adjustment
17.18%3.21B
19.40%2.74B
3.48%2.29B
43.28%2.21B
375.77%1.55B
-63.09%324.83M
21.46%880.04M
67.91%724.53M
87.11%431.49M
--230.61M
Total adjustment of non-cash items
53.60%1.8B
12.53%1.17B
591.34%1.04B
-1,096.82%-211.84M
-94.94%21.25M
-22.21%419.58M
140.80%539.38M
-40.86%224M
2.91%378.73M
--368.01M
-Depreciation and amortization
42.88%1.22B
30.75%850.35M
32.75%650.34M
-1.13%489.91M
59.21%495.5M
54.23%311.22M
50.52%201.78M
23.44%134.06M
-11.86%108.6M
--123.21M
-Reversal of impairment losses recognized in profit and loss
-20.94%88.89M
-14.31%112.44M
-35.81%131.21M
93.40%204.42M
-38.94%105.7M
34.24%173.1M
168.93%128.95M
-76.49%47.95M
1.38%203.99M
--201.22M
-Disposal profit
-12.73%108.04M
909.66%123.8M
-53.06%12.26M
16.51%26.12M
20.45%22.42M
30.42%18.61M
166.70%14.27M
135.62%5.35M
32.57%2.27M
--1.71M
-Other non-cash items
357.26%387.09M
-65.73%84.65M
126.50%247.02M
-54.77%-932.29M
-622.67%-602.36M
-142.88%-83.35M
430.47%194.37M
-42.63%36.64M
52.55%63.87M
--41.87M
Changes in working capital
2,147.99%91.16M
-38.67%4.06M
1,373.99%6.61M
-100.16%-519K
420.56%315.25M
1,239.23%60.56M
-82.68%4.52M
203.26%26.11M
-144.67%-25.28M
--56.6M
-Change in receivables
-118.66%-364.26M
-17.84%-166.59M
0.87%-141.38M
-402.68%-142.62M
-155.14%-28.37M
49.99%-11.12M
-420.10%-22.24M
168.00%6.95M
-66.76%-10.22M
---6.13M
-Change in inventory
-6.36%-207.08M
-32.76%-194.7M
-22.14%-146.65M
-1,207.68%-120.07M
-173.81%-9.18M
128.99%12.44M
-145.43%-42.9M
-221.64%-17.48M
-35.84%-5.44M
---4M
-Change in payables
86.22%562.2M
12.18%301.9M
71.26%269.14M
-49.61%157.15M
710.69%311.86M
-43.53%38.47M
83.86%68.13M
409.99%37.05M
-118.56%-11.95M
--64.39M
-Provision for loans, leases and other losses
53.55%45.04M
1.27%29.33M
148.35%28.97M
-71.52%11.66M
97.15%40.95M
1,250.59%20.77M
473.30%1.54M
-117.75%-412K
13.11%2.32M
--2.05M
-Changes in other current assets
62.01%55.27M
1,086.18%34.11M
-103.71%-3.46M
--93.36M
----
----
----
----
----
--288K
Dividends paid (cash flow from operating activities)
Dividends received (cash flow from operating activities)
Interest paid (cash flow from operating activities)
-316.20%-38.4M
-123.20%-9.23M
-10.03%-4.13M
12.18%-3.76M
-51.38%-4.28M
-62.98%-2.83M
52.13%-1.73M
37.38%-3.62M
-2,203.27%-5.78M
275K
Interest received (cash flow from operating activities)
-37.94%33.18M
30.79%53.47M
274.74%40.88M
1,366.40%10.91M
-75.87%744K
106.36%3.08M
65.63%1.49M
-26.73%902K
105.72%1.23M
-21.54M
Tax refund paid
-49.98%-1.06B
17.16%-708.32M
-29.89%-855.04M
-287.44%-658.3M
61.88%-169.91M
-27.60%-445.71M
-101.69%-349.31M
15.63%-173.19M
-6.91%-205.27M
-192.01M
Other operating cash inflow (outflow)
112.30%61.3M
108.13%28.87M
-98.26%13.87M
15.20%799.04M
1,286.55%693.61M
50.02M
0
-1K
0
-1K
Operating cash flow
24.84%4.09B
29.26%3.28B
17.88%2.53B
-10.50%2.15B
486.52%2.4B
-61.88%409.55M
34.51%1.07B
38.88%798.73M
30.13%575.12M
--441.95M
Net PPE purchase and sale
-27.92%-5.19B
-156.21%-4.06B
-4.63%-1.58B
-7.19%-1.51B
-7.78%-1.41B
-63.66%-1.31B
7.45%-800.5M
-148.75%-864.91M
-38.50%-347.7M
---251.05M
Net business purchase and sale
---91.3M
--0
---77.63M
--0
---30.53M
----
---110.35M
----
----
----
Net investment product transactions
-80.56%14.46M
120.84%74.37M
---356.84M
--0
----
----
----
----
----
----
Advance cash and loans provided to other parties
-127.21%-176.02M
82.44%-77.47M
-1,096.77%-441.14M
65.81%-36.86M
3.75%-107.8M
30.43%-112M
-572.34%-160.99M
69.47%-23.95M
---78.42M
----
Repayment of advance payments to other parties and cash income from loans
34.04%174.32M
25.10%130.06M
385.31%103.96M
10.05%21.42M
47.09%19.47M
50.51%13.23M
-37.10%8.79M
20.27%13.98M
--11.62M
----
Net changes in other investments
35.11%-264.77M
32.09%-408.01M
-115.07%-600.84M
-57.86%-279.37M
-13.93%-176.97M
18.56%-155.33M
-4.36%-190.72M
-193.02%-182.74M
55.18%-62.37M
---139.15M
Investing cash flow
-27.55%-5.53B
-46.76%-4.34B
-63.47%-2.96B
-5.89%-1.81B
-9.18%-1.71B
-24.76%-1.56B
-18.55%-1.25B
-121.79%-1.06B
-22.21%-476.87M
---390.2M
Net issuance payments of debt
6.37%1.81B
209.20%1.7B
--549.26M
--0
-143.54%-542.58M
224.44%1.25B
252.01%384.1M
-26.11%-252.69M
8.78%-200.36M
---219.65M
Net common stock issuance
95.11%798K
-61.42%409K
8.27%1.06M
-59.00%979K
-38.50%2.39M
-85.00%3.88M
-98.22%25.88M
4,748.05%1.46B
--30.05M
----
Cash dividends paid
-11.37%-399.76M
-19.08%-358.93M
4.71%-301.43M
-218.86%-316.34M
32.78%-99.21M
-68.56%-147.59M
---87.56M
----
----
----
Net other fund-raising expenses
236.12%33.67M
-784.39%-24.73M
2,645.07%3.61M
40.08%-142K
98.18%-237K
-583.13%-13.04M
20.69%-1.91M
26.53%-2.41M
27.87%-3.28M
---4.54M
Financing cash flow
9.59%1.44B
420.80%1.32B
180.03%252.51M
50.67%-315.51M
-158.71%-639.63M
239.91%1.09B
-73.33%320.51M
792.33%1.2B
22.57%-173.59M
---224.19M
Beginning cash position
14.44%2.12B
-7.58%1.86B
7.26%2.01B
4.44%1.87B
-4.47%1.79B
7.82%1.88B
116.15%1.74B
-7.50%804.9M
-15.67%870.18M
--1.03B
Current changes in cash
-101.07%-2.71M
249.17%252.54M
-751.04%-169.29M
-52.43%26M
183.85%54.66M
-146.19%-65.19M
-85.03%141.14M
1,351.67%942.91M
56.31%-75.33M
---172.44M
Effect of exchange rate changes
-57.62%6.5M
-10.94%15.33M
-84.33%17.22M
342.00%109.85M
232.97%24.85M
-266.92%-18.69M
-287.14%-5.09M
-72.92%2.72M
-6.15%10.05M
--10.71M
Cash adjustments other than cash changes
-50.00%1K
100.00%2K
200.00%1K
-200.00%-1K
200.00%1K
0.00%-1K
99.99%-1K
---10.71M
----
----
End cash Position
0.18%2.13B
14.44%2.12B
-7.58%1.86B
7.26%2.01B
4.44%1.87B
-4.47%1.79B
7.82%1.88B
116.15%1.74B
-7.50%804.9M
--870.18M
Free cash flow
-39.83%-1.1B
-185.16%-788.3M
45.73%925.68M
-35.68%635.22M
205.14%987.63M
-508.93%-939.35M
447.11%229.71M
-134.54%-66.18M
9.83%191.61M
--174.47M
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