JPY 637.0
(1.59%)
Breakdown | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
---|---|---|---|---|---|---|
Operating Cash Flow | 153 Million | -92.82 Billion | -33.86 Billion | 113.43 Billion | -2.25 Billion | -21.11 Billion |
Net Income | 1.25 Billion | 2 Billion | 1.85 Billion | 1.54 Billion | 1.45 Billion | 1.96 Billion |
Depreciation & Amortization | 448 Million | 402 Million | 442 Million | 888 Million | 979 Million | 1.03 Billion |
Deferred income taxes | - | - | - | - | - | - |
Stock-based compensation | - | - | - | - | - | - |
Change in working capital | -2.84 Billion | -94 Billion | -38.5 Billion | 116.92 Billion | -4.84 Billion | -23.4 Billion |
Other non-cash items | 2.18 Billion | -1.22 Billion | 2.34 Billion | -5.91 Billion | 157 Million | -716 Million |
Investing Cash Flow | 17.11 Billion | 31.35 Billion | 4.57 Billion | 2.13 Billion | 13.87 Billion | 24.11 Billion |
Investments in PPE | -1.06 Billion | -590 Million | -274 Million | -257 Million | -234 Million | -391 Million |
Acquisitions | - | 181 Million | -20 Million | -66 Million | -39 Million | 2.01 Billion |
Investment purchases | -32.16 Billion | -12.7 Billion | -21.46 Billion | -28.83 Billion | -38.05 Billion | -30.16 Billion |
Sales/Maturities of investments | 42.78 Billion | 44.51 Billion | 26.27 Billion | 31.22 Billion | 52.1 Billion | 52.52 Billion |
Other Investing Activities | -1 Million | -56 Million | 56 Million | 68 Million | 92 Million | 136 Million |
Financing Cash Flow | -17.32 Billion | -384 Million | -378 Million | -378 Million | -380 Million | -379 Million |
Debt repayment | -10.43 Billion | -63.64 Billion | -8.94 Billion | -104.87 Billion | -70 Million | -15 Million |
Dividends payments | -376 Million | -377 Million | -377 Million | -377 Million | -377 Million | -376 Million |
Common Stock Repurchased | - | -19 Million | - | - | - | - |
Common Stock Issuance | 16 Million | 13 Million | - | - | - | - |
Other Financing Activities | -1 Million | 63.63 Billion | 8.94 Billion | 104.87 Billion | 67 Million | 12 Million |
Accounts receivables | 76 Million | - | - | - | - | - |
Accounts payables | - | - | - | - | - | - |
Inventory | - | - | - | - | - | - |
Other working capital | -3.02 Billion | -94 Billion | -38.5 Billion | 116.92 Billion | -4.84 Billion | -10.04 Billion |
Cash at beginning of period | 71.98 Billion | 133.84 Billion | 163.51 Billion | 48.31 Billion | 37.07 Billion | 34.46 Billion |
Cash at end of period | 71.93 Billion | 71.98 Billion | 133.84 Billion | 163.51 Billion | 48.31 Billion | 37.07 Billion |
Capital Expenditure | -1.06 Billion | -590 Million | -274 Million | -257 Million | -234 Million | -391 Million |
Effect of forex changes on cash | - | -1 Million | - | - | -1 Million | - |
Net cash flow / Change in cash | -51 Million | -61.85 Billion | -29.66 Billion | 115.19 Billion | 11.23 Billion | 2.61 Billion |
Free Cash Flow | -910 Million | -93.41 Billion | -34.14 Billion | 113.18 Billion | -2.49 Billion | -21.5 Billion |
Breakdown | 2024 Q1 | 2023 Q4 | 2023 FY | 2023 Q3 | 2023 Q2 | 2023 Q1 |
---|---|---|---|---|---|---|
Operating Cash Flow | - | - | - | - | - | - |
Net Income | 552 Million | 133 Million | 1.25 Billion | 266 Million | 336 Million | 520 Million |
Depreciation & Amortization | - | - | 448 Million | 110 Million | 104 Million | 99 Million |
Deferred income taxes | - | - | - | - | - | - |
Stock-based compensation | - | - | - | - | - | - |
Change in working capital | - | - | -2.84 Billion | - | - | - |
Other non-cash items | -552 Million | -133 Million | 2.18 Billion | -266 Million | -336 Million | -520 Million |
Investing Cash Flow | - | - | 17.11 Billion | - | - | - |
Investments in PPE | - | - | -1.06 Billion | - | - | - |
Acquisitions | - | - | - | - | - | - |
Investment purchases | - | - | -32.16 Billion | - | - | - |
Sales/Maturities of investments | - | - | 42.78 Billion | - | - | - |
Other Investing Activities | - | - | -1 Million | - | - | - |
Financing Cash Flow | - | - | -17.32 Billion | - | - | - |
Debt repayment | - | - | -10.43 Billion | - | - | - |
Dividends payments | - | - | -376 Million | - | - | - |
Common Stock Repurchased | - | - | - | - | - | - |
Common Stock Issuance | - | - | 16 Million | - | - | - |
Other Financing Activities | - | - | -1 Million | - | - | - |
Accounts receivables | - | - | - | - | - | - |
Accounts payables | - | - | - | - | - | - |
Inventory | - | - | - | - | - | - |
Other working capital | - | - | -3.02 Billion | - | - | - |
Cash at beginning of period | - | - | 71.98 Billion | - | - | - |
Cash at end of period | - | - | 71.93 Billion | 220 Million | 208 Million | 198 Million |
Capital Expenditure | - | - | -1.06 Billion | - | - | - |
Effect of forex changes on cash | - | - | - | - | - | - |
Net cash flow / Change in cash | - | - | -51 Million | 220 Million | 208 Million | 198 Million |
Free Cash Flow | - | - | -910 Million | 220 Million | 208 Million | 198 Million |
MBLINFRA
000880
EOGSF
CHOOF
ENV
SGSOY