JPY 1790.0
(-0.39%)
Breakdown | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
---|---|---|---|---|---|---|
Operating Cash Flow | -6.27 Billion | -258.76 Billion | 186.53 Billion | 483.84 Billion | 99.86 Billion | 87.12 Billion |
Net Income | 3.71 Billion | 591 Million | 3.09 Billion | 4.26 Billion | 3.16 Billion | 4.43 Billion |
Depreciation & Amortization | 1.56 Billion | 1.45 Billion | 1.53 Billion | 1.15 Billion | 1.04 Billion | 1.11 Billion |
Deferred income taxes | - | - | - | - | - | - |
Stock-based compensation | - | - | - | - | - | - |
Change in working capital | -10.45 Billion | -257.68 Billion | 187.88 Billion | 483.8 Billion | 86.46 Billion | 82.73 Billion |
Other non-cash items | 2.02 Billion | -3.12 Billion | -5.98 Billion | -5.37 Billion | 9.18 Billion | -1.15 Billion |
Investing Cash Flow | -364.93 Billion | 168.9 Billion | 111.2 Billion | -53.76 Billion | -57.54 Billion | -5.33 Billion |
Investments in PPE | -2.1 Billion | -1.48 Billion | -841 Million | -4.57 Billion | -3.35 Billion | -3.86 Billion |
Acquisitions | 388 Million | 50 Million | 71.28 Billion | 22 Million | 316 Million | -135 Million |
Investment purchases | -438.82 Billion | -132.6 Billion | -156.41 Billion | -231.82 Billion | -214.82 Billion | -253.99 Billion |
Sales/Maturities of investments | 201.06 Billion | 302.72 Billion | 197.28 Billion | 182.59 Billion | 160.31 Billion | 252.47 Billion |
Other Investing Activities | -38 Million | 215 Million | -115 Million | 18 Million | 8 Million | 187 Million |
Financing Cash Flow | 159.75 Billion | -2.53 Billion | -1.76 Billion | -976 Million | -3.21 Billion | -1 Billion |
Debt repayment | -119.57 Billion | -1.03 Billion | -33 Million | -285.37 Billion | -1.2 Billion | -1.2 Billion |
Dividends payments | -1.18 Billion | -1.18 Billion | -1.19 Billion | -1.2 Billion | -1.2 Billion | -1.2 Billion |
Common Stock Repurchased | -1.18 Billion | -1.86 Billion | -654 Million | -1.2 Billion | -1.74 Billion | -1.2 Billion |
Common Stock Issuance | 212 Million | 46 Million | 115 Million | 228 Million | 364 Million | 209 Million |
Other Financing Activities | -1 Million | 1.49 Billion | -1 Million | 286.57 Billion | 570 Million | 2.4 Billion |
Accounts receivables | -2.31 Billion | - | - | - | - | - |
Accounts payables | - | - | - | - | - | - |
Inventory | - | - | - | - | - | - |
Other working capital | -4.21 Billion | -307.35 Billion | 83.55 Billion | 196.89 Billion | -1.5 Billion | 7.28 Billion |
Cash at beginning of period | 1106.81 Billion | 1199.21 Billion | 903.24 Billion | 474.15 Billion | 435.04 Billion | 354.24 Billion |
Cash at end of period | 894.86 Billion | 1106.81 Billion | 1199.21 Billion | 903.24 Billion | 474.15 Billion | 435.04 Billion |
Capital Expenditure | -2.1 Billion | -1.48 Billion | -841 Million | -4.57 Billion | -3.35 Billion | -3.86 Billion |
Effect of forex changes on cash | - | - | -9 Million | -9 Million | 4 Million | 10 Million |
Net cash flow / Change in cash | -211.95 Billion | -92.39 Billion | 295.96 Billion | 429.09 Billion | 39.11 Billion | 80.8 Billion |
Free Cash Flow | -8.37 Billion | -260.24 Billion | 185.69 Billion | 479.26 Billion | 96.51 Billion | 83.26 Billion |
Breakdown | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 |
---|---|---|---|---|---|---|
Operating Cash Flow | - | - | - | - | - | - |
Net Income | 4.17 Billion | 3.71 Billion | 870 Million | 1.08 Billion | 915 Million | 847 Million |
Depreciation & Amortization | - | 1.56 Billion | - | 397 Million | 388 Million | 371 Million |
Deferred income taxes | - | - | - | - | - | - |
Stock-based compensation | - | - | - | - | - | - |
Change in working capital | - | -10.45 Billion | - | - | - | - |
Other non-cash items | -4.17 Billion | 2.02 Billion | -870 Million | -1.08 Billion | -915 Million | -847 Million |
Investing Cash Flow | - | -364.93 Billion | - | - | - | - |
Investments in PPE | - | -2.1 Billion | - | - | - | - |
Acquisitions | - | 388 Million | - | - | - | - |
Investment purchases | - | -438.82 Billion | - | - | - | - |
Sales/Maturities of investments | - | 201.06 Billion | - | - | - | - |
Other Investing Activities | - | -38 Million | - | - | - | - |
Financing Cash Flow | - | 159.75 Billion | - | - | - | - |
Debt repayment | - | -119.57 Billion | - | - | - | - |
Dividends payments | - | -1.18 Billion | - | - | - | - |
Common Stock Repurchased | - | -1.18 Billion | - | - | - | - |
Common Stock Issuance | - | 212 Million | - | - | - | - |
Other Financing Activities | - | -1 Million | - | - | - | - |
Accounts receivables | - | - | - | - | - | - |
Accounts payables | - | - | - | - | - | - |
Inventory | - | - | - | - | - | - |
Other working capital | - | -4.21 Billion | - | - | - | - |
Cash at beginning of period | - | 1106.81 Billion | - | - | - | - |
Cash at end of period | - | 894.86 Billion | - | 794 Million | 776 Million | 742 Million |
Capital Expenditure | - | -2.1 Billion | - | - | - | - |
Effect of forex changes on cash | - | - | - | - | - | - |
Net cash flow / Change in cash | - | -211.95 Billion | - | 794 Million | 776 Million | 742 Million |
Free Cash Flow | - | -8.37 Billion | - | 794 Million | 776 Million | 742 Million |
LCE
IXAQ
ESXMF
GGBXF
004720
CNUTF