JPY 2155.0
(0.26%)
Breakdown | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
---|---|---|---|---|---|---|
Operating Cash Flow | 86.37 Billion | 13.08 Billion | 36.54 Billion | -21.19 Billion | 33.82 Billion | 46.88 Billion |
Net Income | 29.55 Billion | 38.59 Billion | 48.18 Billion | 36.53 Billion | 59.23 Billion | 61.22 Billion |
Depreciation & Amortization | 13.51 Billion | 13.3 Billion | 12.82 Billion | 11.86 Billion | 11.77 Billion | 10.76 Billion |
Deferred income taxes | - | - | - | - | - | - |
Stock-based compensation | - | - | - | - | - | - |
Change in working capital | 45.19 Billion | -8.59 Billion | -4.86 Billion | -43.55 Billion | -14.56 Billion | -994 Million |
Other non-cash items | -21.06 Billion | -30.21 Billion | -19.59 Billion | -26.03 Billion | -22.61 Billion | -24.12 Billion |
Investing Cash Flow | -14.21 Billion | -20.53 Billion | 2.3 Billion | -4.73 Billion | -17.02 Billion | -12.94 Billion |
Investments in PPE | -15.71 Billion | -25.46 Billion | -16.98 Billion | -18.21 Billion | -20.57 Billion | -13.66 Billion |
Acquisitions | 941 Million | -3.36 Billion | -4.58 Billion | -1.18 Billion | 211 Million | -10.4 Billion |
Investment purchases | -6.71 Billion | -5.75 Billion | -2.24 Billion | -3.32 Billion | -3.3 Billion | -1.37 Billion |
Sales/Maturities of investments | 7.86 Billion | 11.44 Billion | 25.97 Billion | 15.7 Billion | 4.29 Billion | 9.57 Billion |
Other Investing Activities | -584 Million | 2.6 Billion | 144 Million | 2.28 Billion | 2.35 Billion | 2.91 Billion |
Financing Cash Flow | -19.69 Billion | -12.91 Billion | -29.15 Billion | -14.47 Billion | -12.61 Billion | -24.86 Billion |
Debt repayment | -28.27 Billion | -48 Million | -581 Million | -320 Million | -400 Million | -511 Million |
Dividends payments | -12.24 Billion | -11.13 Billion | -11.43 Billion | -10.79 Billion | -10.37 Billion | -9.41 Billion |
Common Stock Repurchased | -35.74 Billion | -2 Million | -15.25 Billion | -2 Million | -2 Million | -13.36 Billion |
Common Stock Issuance | 14 Million | -1.72 Billion | -1.88 Billion | -2.08 Billion | -1.84 Billion | -1.57 Billion |
Other Financing Activities | -1.71 Billion | -1 Million | -1 Million | -1.26 Billion | -1 Million | -3 Million |
Accounts receivables | -25.19 Billion | -22.33 Billion | -7.97 Billion | 4.45 Billion | 17.71 Billion | 384 Million |
Accounts payables | 74.98 Billion | 25.09 Billion | 951 Million | -44.95 Billion | -18.69 Billion | 1.15 Billion |
Inventory | -3.58 Billion | -5.9 Billion | 1.64 Billion | 933 Million | -15.22 Billion | 1.46 Billion |
Other working capital | -1.01 Billion | -5.45 Billion | 518 Million | -3.97 Billion | 1.64 Billion | -3.98 Billion |
Cash at beginning of period | 158.77 Billion | 179.1 Billion | 169.06 Billion | 209.26 Billion | 205.08 Billion | 195.59 Billion |
Cash at end of period | 212.31 Billion | 158.77 Billion | 179.1 Billion | 169.06 Billion | 209.26 Billion | 205.08 Billion |
Capital Expenditure | -15.71 Billion | -25.46 Billion | -16.98 Billion | -18.21 Billion | -20.57 Billion | -13.66 Billion |
Effect of forex changes on cash | 39 Million | 39 Million | 67 Million | 4 Million | -8 Million | -12 Million |
Net cash flow / Change in cash | 53.53 Billion | -20.33 Billion | 10.04 Billion | -40.2 Billion | 4.17 Billion | 9.49 Billion |
Free Cash Flow | 70.66 Billion | -12.37 Billion | 19.55 Billion | -39.4 Billion | 13.25 Billion | 33.21 Billion |
Breakdown | 2024 Q1 | 2023 Q4 | 2023 FY | 2023 Q3 | 2023 Q2 | 2023 Q1 |
---|---|---|---|---|---|---|
Operating Cash Flow | - | - | - | - | - | - |
Net Income | 4.43 Billion | 8.68 Billion | 29.55 Billion | 9.02 Billion | 7.8 Billion | 4.04 Billion |
Depreciation & Amortization | - | - | 13.51 Billion | 3.4 Billion | 3.33 Billion | 3.33 Billion |
Deferred income taxes | - | - | - | - | - | - |
Stock-based compensation | - | - | - | - | - | - |
Change in working capital | - | - | 45.19 Billion | - | - | - |
Other non-cash items | -4.43 Billion | -8.68 Billion | -21.06 Billion | -9.02 Billion | -7.8 Billion | -4.04 Billion |
Investing Cash Flow | - | - | -14.21 Billion | - | - | - |
Investments in PPE | - | - | -15.71 Billion | - | - | - |
Acquisitions | - | - | 941 Million | - | - | - |
Investment purchases | - | - | -6.71 Billion | - | - | - |
Sales/Maturities of investments | - | - | 7.86 Billion | - | - | - |
Other Investing Activities | - | - | -584 Million | - | - | - |
Financing Cash Flow | - | - | -19.69 Billion | - | - | - |
Debt repayment | - | - | -28.27 Billion | - | - | - |
Dividends payments | - | - | -12.24 Billion | - | - | - |
Common Stock Repurchased | - | - | -35.74 Billion | - | - | - |
Common Stock Issuance | - | - | 14 Million | - | - | - |
Other Financing Activities | - | - | -1.71 Billion | - | - | - |
Accounts receivables | - | - | -25.19 Billion | - | - | - |
Accounts payables | - | - | 74.98 Billion | - | - | - |
Inventory | - | - | -3.58 Billion | - | - | - |
Other working capital | - | - | -1.01 Billion | - | - | - |
Cash at beginning of period | - | - | 158.77 Billion | 184.8 Billion | 169.38 Billion | 158.77 Billion |
Cash at end of period | - | - | 212.31 Billion | 200.81 Billion | 184.8 Billion | 169.38 Billion |
Capital Expenditure | - | - | -15.71 Billion | - | - | - |
Effect of forex changes on cash | - | - | 39 Million | - | - | - |
Net cash flow / Change in cash | - | - | 53.53 Billion | 16.01 Billion | 15.41 Billion | 10.61 Billion |
Free Cash Flow | - | - | 70.66 Billion | 6.81 Billion | 6.66 Billion | 6.66 Billion |
ALFAVIO
TRITF
002115
FSBW
TACT
GOCLCORP