JPY 1146.0
(-0.61%)
Breakdown | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
---|---|---|---|---|---|---|
Operating Cash Flow | 25.6 Billion | -110.89 Billion | 11.06 Billion | 127.67 Billion | -3.22 Billion | -12.39 Billion |
Net Income | 1.37 Billion | 2.18 Billion | 1.87 Billion | 1.72 Billion | 1.59 Billion | 1.13 Billion |
Depreciation & Amortization | 452 Million | 404 Million | 531 Million | 563 Million | 579 Million | 622 Million |
Deferred income taxes | - | - | - | - | - | - |
Stock-based compensation | - | - | - | - | - | - |
Change in working capital | 23.4 Billion | -112.61 Billion | 9.01 Billion | 124.83 Billion | -8.83 Billion | -14.45 Billion |
Other non-cash items | 1.27 Billion | -879 Million | -351 Million | 558 Million | 3.43 Billion | 306 Million |
Investing Cash Flow | -2.08 Billion | -11.27 Billion | -916 Million | -3.09 Billion | -22.34 Billion | 23.95 Billion |
Investments in PPE | -764 Million | -553 Million | -169 Million | -415 Million | -417 Million | -504 Million |
Acquisitions | 116 Million | 214 Million | -80 Million | -48 Million | -162 Million | -167 Million |
Investment purchases | -243.11 Billion | -304.18 Billion | -179.19 Billion | -332.98 Billion | -75.86 Billion | -45.04 Billion |
Sales/Maturities of investments | 226.4 Billion | 296.18 Billion | 178.44 Billion | 332.79 Billion | 53.93 Billion | 69.4 Billion |
Other Investing Activities | -1.99 Billion | -2.93 Billion | 79 Million | -2.44 Billion | 163 Million | 279 Million |
Financing Cash Flow | 18.64 Billion | -475 Million | -474 Million | -474 Million | -474 Million | -477 Million |
Debt repayment | -1.75 Billion | -76.44 Billion | -7.37 Billion | -71.07 Billion | -5.03 Billion | -718 Million |
Dividends payments | -476 Million | -474 Million | -474 Million | -474 Million | -474 Million | -476 Million |
Common Stock Repurchased | - | - | - | - | - | -1 Million |
Common Stock Issuance | - | - | - | - | - | -4.43 Billion |
Other Financing Activities | -1 Million | 76.44 Billion | 7.37 Billion | 71.07 Billion | 5.03 Billion | 5.15 Billion |
Accounts receivables | - | - | - | - | - | - |
Accounts payables | - | - | - | - | - | - |
Inventory | - | - | - | - | - | - |
Other working capital | 41.28 Billion | -112.61 Billion | 9.01 Billion | 124.83 Billion | -8.83 Billion | -18.17 Billion |
Cash at beginning of period | 42.3 Billion | 164.95 Billion | 155.28 Billion | 31.17 Billion | 57.22 Billion | 46.14 Billion |
Cash at end of period | 82.47 Billion | 42.3 Billion | 164.95 Billion | 155.28 Billion | 31.17 Billion | 57.22 Billion |
Capital Expenditure | -764 Million | -553 Million | -169 Million | -415 Million | -417 Million | -504 Million |
Effect of forex changes on cash | - | -2 Million | -1 Million | -1 Million | -1 Million | -1 Million |
Net cash flow / Change in cash | 40.16 Billion | -122.65 Billion | 9.67 Billion | 124.1 Billion | -26.05 Billion | 11.08 Billion |
Free Cash Flow | 24.84 Billion | -111.45 Billion | 10.89 Billion | 127.25 Billion | -3.64 Billion | -12.89 Billion |
Breakdown | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 |
---|---|---|---|---|---|---|
Operating Cash Flow | - | - | - | - | - | - |
Net Income | 510 Million | 1.37 Billion | 432 Million | 268 Million | 361 Million | 315 Million |
Depreciation & Amortization | - | 452 Million | - | 119 Million | 111 Million | 99 Million |
Deferred income taxes | - | - | - | - | - | - |
Stock-based compensation | - | - | - | - | - | - |
Change in working capital | - | 23.4 Billion | - | - | - | - |
Other non-cash items | -510 Million | 1.27 Billion | -432 Million | -268 Million | -361 Million | -315 Million |
Investing Cash Flow | - | -2.08 Billion | - | - | - | - |
Investments in PPE | - | -764 Million | - | - | - | - |
Acquisitions | - | 116 Million | - | - | - | - |
Investment purchases | - | -243.11 Billion | - | - | - | - |
Sales/Maturities of investments | - | 226.4 Billion | - | - | - | - |
Other Investing Activities | - | -1.99 Billion | - | - | - | - |
Financing Cash Flow | - | 18.64 Billion | - | - | - | - |
Debt repayment | - | -1.75 Billion | - | - | - | - |
Dividends payments | - | -476 Million | - | - | - | - |
Common Stock Repurchased | - | - | - | - | - | - |
Common Stock Issuance | - | - | - | - | - | - |
Other Financing Activities | - | -1 Million | - | - | - | - |
Accounts receivables | - | - | - | - | - | - |
Accounts payables | - | - | - | - | - | - |
Inventory | - | - | - | - | - | - |
Other working capital | - | 41.28 Billion | - | - | - | - |
Cash at beginning of period | - | 42.3 Billion | - | - | - | - |
Cash at end of period | - | 82.47 Billion | - | 238 Million | 222 Million | 198 Million |
Capital Expenditure | - | -764 Million | - | - | - | - |
Effect of forex changes on cash | - | - | - | - | - | - |
Net cash flow / Change in cash | - | 40.16 Billion | - | 238 Million | 222 Million | 198 Million |
Free Cash Flow | - | 24.84 Billion | - | 238 Million | 222 Million | 198 Million |
8283
3515
WBE
3196
BHK
TS