JPY 1308.0
(2.99%)
Breakdown | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
---|---|---|---|---|---|---|
Operating Cash Flow | 11.76 Billion | -139.4 Billion | -4.19 Billion | 143.43 Billion | -647 Million | 44.92 Billion |
Net Income | 1.71 Billion | 1.87 Billion | 2.82 Billion | 2.36 Billion | 2.31 Billion | 3.75 Billion |
Depreciation & Amortization | 620 Million | 653 Million | 740 Million | 754 Million | 759 Million | 791 Million |
Deferred income taxes | - | - | - | - | - | - |
Stock-based compensation | - | - | - | - | - | - |
Change in working capital | 7.57 Billion | -144.67 Billion | -3.44 Billion | 138.41 Billion | -4.35 Billion | 39.08 Billion |
Other non-cash items | 3.09 Billion | 2.75 Billion | -4.31 Billion | 1.9 Billion | 642 Million | 1.3 Billion |
Investing Cash Flow | -38.94 Billion | 6.61 Billion | 10.62 Billion | -1.66 Billion | -12.46 Billion | -3.48 Billion |
Investments in PPE | -866 Million | -230 Million | -324 Million | -756 Million | -1 Billion | -1.66 Billion |
Acquisitions | 88 Million | 275 Million | -10.91 Billion | -91 Million | -127 Million | -287 Million |
Investment purchases | -156.55 Billion | -257.59 Billion | -218.9 Billion | -154.21 Billion | -168.99 Billion | -149.92 Billion |
Sales/Maturities of investments | 133.15 Billion | 264.09 Billion | 229.81 Billion | 153.43 Billion | 157.77 Billion | 148.12 Billion |
Other Investing Activities | 5 Billion | 75 Million | 10.95 Billion | -35 Million | -101 Million | 269 Million |
Financing Cash Flow | 3.79 Billion | -589 Million | -592 Million | -736 Million | -607 Million | -600 Million |
Debt repayment | -17.97 Billion | -86.01 Billion | -14.92 Billion | -95.39 Billion | -15.97 Billion | -41.2 Billion |
Dividends payments | -474 Million | -472 Million | -471 Million | -475 Million | -474 Million | -474 Million |
Common Stock Repurchased | - | - | - | -135 Million | - | - |
Common Stock Issuance | - | - | - | -95.39 Billion | - | - |
Other Financing Activities | -1 Million | 85.89 Billion | 14.8 Billion | 190.65 Billion | 15.83 Billion | 41.07 Billion |
Accounts receivables | - | - | - | - | - | - |
Accounts payables | - | - | - | - | - | - |
Inventory | - | - | - | - | - | - |
Other working capital | 15.73 Billion | -144.67 Billion | -3.44 Billion | 138.41 Billion | -4.35 Billion | 16.17 Billion |
Cash at beginning of period | 104.36 Billion | 237.74 Billion | 231.9 Billion | 90.86 Billion | 104.58 Billion | 63.73 Billion |
Cash at end of period | 85.97 Billion | 104.36 Billion | 237.74 Billion | 231.9 Billion | 90.86 Billion | 104.58 Billion |
Capital Expenditure | -866 Million | -230 Million | -324 Million | -756 Million | -1 Billion | -1.66 Billion |
Effect of forex changes on cash | - | - | -1 Million | - | -1 Million | - |
Net cash flow / Change in cash | -18.39 Billion | -133.37 Billion | 5.84 Billion | 141.03 Billion | -13.71 Billion | 40.84 Billion |
Free Cash Flow | 10.89 Billion | -139.63 Billion | -4.51 Billion | 142.68 Billion | -1.65 Billion | 43.26 Billion |
Breakdown | 2024 Q1 | 2023 Q4 | 2023 FY | 2023 Q3 | 2023 Q2 | 2023 Q1 |
---|---|---|---|---|---|---|
Operating Cash Flow | - | - | - | - | - | - |
Net Income | 883 Million | -77 Million | 1.71 Billion | 596 Million | 643 Million | 554 Million |
Depreciation & Amortization | - | - | 620 Million | 146 Million | 145 Million | 151 Million |
Deferred income taxes | - | - | - | - | - | - |
Stock-based compensation | - | - | - | - | - | - |
Change in working capital | - | - | 7.57 Billion | - | - | - |
Other non-cash items | -883 Million | 77 Million | 3.09 Billion | -596 Million | -643 Million | -554 Million |
Investing Cash Flow | - | - | -38.94 Billion | - | - | - |
Investments in PPE | - | - | -866 Million | - | - | - |
Acquisitions | - | - | 88 Million | - | - | - |
Investment purchases | - | - | -156.55 Billion | - | - | - |
Sales/Maturities of investments | - | - | 133.15 Billion | - | - | - |
Other Investing Activities | - | - | 5 Billion | - | - | - |
Financing Cash Flow | - | - | 3.79 Billion | - | - | - |
Debt repayment | - | - | -17.97 Billion | - | - | - |
Dividends payments | - | - | -474 Million | - | - | - |
Common Stock Repurchased | - | - | - | - | - | - |
Common Stock Issuance | - | - | - | - | - | - |
Other Financing Activities | - | - | -1 Million | - | - | - |
Accounts receivables | - | - | - | - | - | - |
Accounts payables | - | - | - | - | - | - |
Inventory | - | - | - | - | - | - |
Other working capital | - | - | 15.73 Billion | - | - | - |
Cash at beginning of period | - | - | 104.36 Billion | - | - | - |
Cash at end of period | - | - | 85.97 Billion | 292 Million | 290 Million | 302 Million |
Capital Expenditure | - | - | -866 Million | - | - | - |
Effect of forex changes on cash | - | - | - | - | - | - |
Net cash flow / Change in cash | - | - | -18.39 Billion | 292 Million | 290 Million | 302 Million |
Free Cash Flow | - | - | 10.89 Billion | 292 Million | 290 Million | 302 Million |
GPROFUT
OBE
WINSOME
BCAP
YOW
ASHIKA