JPY 2134.0
(-0.14%)
Breakdown | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
---|---|---|---|---|---|---|
Operating Cash Flow | -24.61 Billion | -188.81 Billion | -1.98 Billion | 232.2 Billion | 50.91 Billion | -150.86 Billion |
Net Income | 6.21 Billion | 7.56 Billion | 6.67 Billion | 3.89 Billion | 4.09 Billion | 3.91 Billion |
Depreciation & Amortization | 1 Billion | 842 Million | 990 Million | 1.04 Billion | 1.35 Billion | 1.49 Billion |
Deferred income taxes | - | - | - | - | - | - |
Stock-based compensation | - | - | - | - | - | - |
Change in working capital | -28.12 Billion | -186.63 Billion | 2.31 Billion | 227.48 Billion | 35.57 Billion | -155.01 Billion |
Other non-cash items | -1.7 Billion | -10.59 Billion | -11.97 Billion | -216 Million | 9.89 Billion | -1.26 Billion |
Investing Cash Flow | 14.54 Billion | -43.72 Billion | -67.44 Billion | -67.85 Billion | -68.69 Billion | 58.78 Billion |
Investments in PPE | -2.39 Billion | -1.35 Billion | -1.16 Billion | -1.34 Billion | -742 Million | -1 Billion |
Acquisitions | 357 Million | 204 Million | 38 Million | 819 Million | 68.02 Billion | 2.01 Billion |
Investment purchases | -312.97 Billion | -307.65 Billion | -250.45 Billion | -212.55 Billion | -201.19 Billion | -123.49 Billion |
Sales/Maturities of investments | 345.55 Billion | 264.85 Billion | 183.97 Billion | 144.8 Billion | 133.17 Billion | 181.48 Billion |
Other Investing Activities | -9 Billion | 227 Million | 170 Million | 416 Million | -67.95 Billion | -223 Million |
Financing Cash Flow | 143.86 Billion | -1.18 Billion | -1.18 Billion | -1.17 Billion | -1.17 Billion | -3.67 Billion |
Debt repayment | -14.8 Billion | -136.25 Billion | -39.83 Billion | -150.01 Billion | -2.11 Billion | -2.5 Billion |
Dividends payments | -1.17 Billion | -1.17 Billion | -1.17 Billion | -1.17 Billion | -1.17 Billion | -1.17 Billion |
Common Stock Repurchased | -1 Million | -10 Million | -9 Million | - | -1 Million | -1 Million |
Common Stock Issuance | - | 136.25 Billion | -39.83 Billion | - | -88.59 Billion | - |
Other Financing Activities | -1 Million | -1 Million | 79.67 Billion | 150.01 Billion | 90.71 Billion | -1 Million |
Accounts receivables | 467 Million | - | - | - | - | - |
Accounts payables | - | - | - | - | - | - |
Inventory | - | - | - | - | - | - |
Other working capital | -26.31 Billion | -186.63 Billion | 2.31 Billion | 227.48 Billion | 35.57 Billion | -211.73 Billion |
Cash at beginning of period | 66.38 Billion | 300.1 Billion | 370.72 Billion | 207.55 Billion | 226.5 Billion | 322.26 Billion |
Cash at end of period | 200.17 Billion | 66.38 Billion | 300.1 Billion | 370.72 Billion | 207.55 Billion | 226.5 Billion |
Capital Expenditure | -2.39 Billion | -1.35 Billion | -1.16 Billion | -1.34 Billion | -742 Million | -1 Billion |
Effect of forex changes on cash | 1 Million | -4 Million | 1 Million | 2 Million | -1 Million | -1 Million |
Net cash flow / Change in cash | 133.79 Billion | -233.72 Billion | -70.61 Billion | 163.17 Billion | -18.95 Billion | -95.75 Billion |
Free Cash Flow | -27 Billion | -190.17 Billion | -3.15 Billion | 230.85 Billion | 50.17 Billion | -151.86 Billion |
Breakdown | 2024 Q1 | 2023 Q4 | 2023 FY | 2023 Q3 | 2023 Q2 | 2023 Q1 |
---|---|---|---|---|---|---|
Operating Cash Flow | - | - | - | - | - | - |
Net Income | 2.48 Billion | 1.59 Billion | 6.21 Billion | 876 Million | 2.01 Billion | 1.73 Billion |
Depreciation & Amortization | - | - | 1 Billion | 269 Million | 266 Million | 186 Million |
Deferred income taxes | - | - | - | - | - | - |
Stock-based compensation | - | - | - | - | - | - |
Change in working capital | - | - | -28.12 Billion | - | - | - |
Other non-cash items | -2.48 Billion | -1.59 Billion | -1.7 Billion | -876 Million | -2.01 Billion | -1.73 Billion |
Investing Cash Flow | - | - | 14.54 Billion | - | - | - |
Investments in PPE | - | - | -2.39 Billion | - | - | - |
Acquisitions | - | - | 357 Million | - | - | - |
Investment purchases | - | - | -312.97 Billion | - | - | - |
Sales/Maturities of investments | - | - | 345.55 Billion | - | - | - |
Other Investing Activities | - | - | -9 Billion | - | - | - |
Financing Cash Flow | - | - | 143.86 Billion | - | - | - |
Debt repayment | - | - | -14.8 Billion | - | - | - |
Dividends payments | - | - | -1.17 Billion | - | - | - |
Common Stock Repurchased | - | - | -1 Million | - | - | - |
Common Stock Issuance | - | - | - | - | - | - |
Other Financing Activities | - | - | -1 Million | - | - | - |
Accounts receivables | - | - | - | - | - | - |
Accounts payables | - | - | - | - | - | - |
Inventory | - | - | - | - | - | - |
Other working capital | - | - | -26.31 Billion | - | - | - |
Cash at beginning of period | - | - | 66.38 Billion | - | - | - |
Cash at end of period | - | - | 200.17 Billion | 538 Million | 532 Million | 372 Million |
Capital Expenditure | - | - | -2.39 Billion | - | - | - |
Effect of forex changes on cash | - | - | 1 Million | - | - | - |
Net cash flow / Change in cash | - | - | 133.79 Billion | 538 Million | 532 Million | 372 Million |
Free Cash Flow | - | - | -27 Billion | 538 Million | 532 Million | 372 Million |
4536
U14
000519
TPL
0Q3C
MSSA