Sony Group Corporation
Sony Group Corporation designs, develops, produces, and sells electronic equipment, instruments, and devices for the consumer, professional, and industrial markets in Japan, the United States, Europe, China, the Asia-Pacific, and internationally. The com…
Consumer Electronics
JP, Tokyo [HQ]
Cash Flow Statements
15 Records · Starting from 2009In Million JPY. Margins, Growth Rates In %
| Metric | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||||
| Operating Cash Flow (OCF) | 912,907.00 | 616,245.00 | 519,539.00 | 481,512.00 | 664,116.00 | 754,640.00 | 749,089.00 | 809,262.00 | 1,254,972.00 | 1,258,738.00 | 1,349,745.00 | 1,350,150.00 | 1,233,643.00 | 314,691.00 | 3,122,126.00 | |
| Operating Cash (Net) | 912,907.00 | 616,245.00 | 519,539.00 | 481,512.00 | 664,116.00 | 754,640.00 | 749,089.00 | 809,262.00 | 1,254,972.00 | 1,258,738.00 | 1,349,745.00 | 1,350,150.00 | 1,233,643.00 | 314,691.00 | 3,122,126.00 | |
| Accounts Receivable | - - | 104,515.00 | - - | 343,553.00 | 69,272.00 | 282,172.00 | -56,319.00 | 68,052.00 | 147,884.00 | 123,555.00 | -6,640.00 | 471,275.00 | -171,094.00 | -70,448.00 | -243,646.00 | |
| Accounts Payable | - - | -18,119.00 | - - | -206,621.00 | 103,379.00 | -118,577.00 | -49,525.00 | -1,386.00 | -87,939.00 | 18,534.00 | -91,435.00 | 211,939.00 | 126,989.00 | -109,336.00 | 9,188.00 | |
|
Working Capital
|
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Change | 301,664.00 | -17,584.00 | -56,276.00 | 119,952.00 | 115,243.00 | 197,219.00 | -247,422.00 | -15,369.00 | -78,342.00 | 83,737.00 | -157,193.00 | 523,918.00 | -1,191,247.00 | -2,167,113.00 | 1,105,765.00 | |
| Other WC | 153,080.00 | 8,109.00 | -86,054.00 | -73,967.00 | -77,656.00 | -79,861.00 | -83,774.00 | -93,234.00 | -86,779.00 | -88,807.00 | -99,433.00 | -102,289.00 | -952,518.00 | -1,426,947.00 | 1,264,582.00 | |
| Investing Activities | ||||||||||||||||
| Used Cash (Net) | -746,004.00 | -714,439.00 | -882,886.00 | -705,280.00 | -710,502.00 | -639,636.00 | -1,030,403.00 | -1,253,973.00 | -822,197.00 | -1,307,445.00 | -1,352,278.00 | -1,781,516.00 | -728,780.00 | -1,052,664.00 | -818,886.00 | |
| Capital Expenditure | -338,050.00 | -253,688.00 | -382,549.00 | -326,490.00 | -283,457.00 | -215,916.00 | -375,411.00 | -333,509.00 | -262,989.00 | -312,644.00 | -439,761.00 | -512,239.00 | -441,096.00 | -613,635.00 | -623,946.00 | |
| Purchases of Investments | -1,623,679.00 | -1,474,228.00 | -1,056,171.00 | -1,139,128.00 | -1,047,486.00 | -980,074.00 | -1,241,923.00 | -1,250,498.00 | -977,011.00 | -1,131,775.00 | -1,367,915.00 | -1,734,160.00 | -91,082.00 | -191,129.00 | -95,506.00 | |
| Sale/Maturity of Investment | 1,182,824.00 | 904,363.00 | 567,631.00 | 478,664.00 | 502,038.00 | 532,016.00 | 615,607.00 | 305,979.00 | 323,755.00 | 311,940.00 | 358,196.00 | 469,390.00 | 16,081.00 | 13,548.00 | 92,679.00 | |
| Property, Plant, Equipment (P&PE) | -338,050.00 | -253,688.00 | -382,549.00 | -326,490.00 | -283,457.00 | -215,916.00 | -375,411.00 | -333,509.00 | -262,989.00 | -312,644.00 | -439,761.00 | -512,239.00 | -441,096.00 | -613,635.00 | -623,946.00 | |
| Acquisitions (Net) | 15,671.00 | 99,335.00 | -63,413.00 | 52,756.00 | 15,016.00 | 93.00 | 17,790.00 | 3,262.00 | 44,624.00 | -161,730.00 | 93,173.00 | 3,151.00 | -213,009.00 | -282,181.00 | -187,684.00 | |
| Other Investing Activities | 17,230.00 | 9,779.00 | 51,616.00 | 228,918.00 | 103,387.00 | 24,245.00 | -46,466.00 | 20,793.00 | 49,424.00 | -13,236.00 | 4,029.00 | -7,658.00 | 326.00 | 20,733.00 | -7,256.00 | |
| Financing Activities | ||||||||||||||||
| Used Cash (Net) | -365,014.00 | -10,112.00 | -257,336.00 | -83,181.00 | -207,877.00 | -263,195.00 | -380,122.00 | -452,302.00 | -246,456.00 | -122,884.00 | -65,658.00 | -666,967.00 | -336,578.00 | -84,300.00 | -210,709.00 | |
| Debt Repayment | -394,357.00 | -210,092.00 | -138,201.00 | -326,164.00 | -164,540.00 | -258,102.00 | -131,593.00 | -261,299.00 | -44,561.00 | -382,671.00 | -79,608.00 | -494,634.00 | -194,562.00 | -132,198.00 | -78,656.00 | |
| Dividends Paid | -25,085.00 | -25,098.00 | -25,078.00 | -25,057.00 | -25,643.00 | -13,160.00 | -12,751.00 | -25,301.00 | -28,490.00 | -38,067.00 | -49,574.00 | -61,288.00 | -74,342.00 | -86,568.00 | -98,620.00 | |
|
Common Stock
|
- - | - - | - - | - - | - - | - - | - - | 114 | 198 | 318,507 | 200,211 | 1,159,259 | 88,624 | 99,248 | 202,974 | |
| Issued | - - | - - | - - | - - | - - | - - | 301,708.00 | - - | - - | 218,330.00 | - - | 1,158,893.00 | - - | - - | - - | |
| Repurchased | - - | - - | - - | - - | - - | - - | - - | -114.00 | -198.00 | -100,177.00 | -200,211.00 | -366.00 | -88,624.00 | -99,248.00 | -202,974.00 | |
| Other Financing Activities | 784,456.00 | 225,078.00 | 420,615.00 | 434,402.00 | 398,060.00 | 8,067.00 | 524,466.00 | 738,902.00 | 319,507.00 | 179,701.00 | 395,051.00 | 64,362.00 | 20,950.00 | 402,314.00 | 12,229.00 | |
| Cash Balances | ||||||||||||||||
| Begin of Period | 660,789.00 | 1,191,608.00 | 1,014,412.00 | 894,576.00 | 826,361.00 | 1,046,466.00 | 949,413.00 | 983,612.00 | 960,142.00 | 1,592,939.00 | 1,473,813.00 | 1,515,295.00 | 1,786,982.00 | 2,049,636.00 | 1,480,900.00 | |
| End of Period | 1,191,608.00 | 1,014,412.00 | 894,576.00 | 826,361.00 | 1,046,466.00 | 949,413.00 | 983,612.00 | 960,142.00 | 1,586,329.00 | 1,470,073.00 | 1,512,357.00 | 1,786,982.00 | 2,049,636.00 | 1,480,900.00 | 1,907,113.00 | |
| Change | 530,819.00 | -177,196.00 | -119,836.00 | -68,215.00 | 220,105.00 | -97,053.00 | 34,199.00 | -23,470.00 | 626,187.00 | -122,866.00 | 38,544.00 | 271,687.00 | 262,654.00 | -568,736.00 | 426,213.00 | |
| Non-Cash Balances | ||||||||||||||||
| Depreciation and Amortization | 648,669.00 | 325,366.00 | 319,594.00 | 538,605.00 | 662,368.00 | 627,565.00 | 696,678.00 | 624,553.00 | 720,718.00 | 722,519.00 | 746,451.00 | 663,737.00 | 835,233.00 | 1,004,590.00 | 1,144,981.00 | |
| Stock Based Compensation | 2,202.00 | 1,952.00 | 1,952.00 | 1,232.00 | 1,068.00 | 1,286.00 | 1,944.00 | 2,737.00 | 5,249.00 | 5,499.00 | 5,958.00 | 8,892.00 | 11,105.00 | 15,781.00 | - - | |
| Other | -17,842.00 | 219,416.00 | 446,000.00 | -348,224.00 | -39,061.00 | 69,013.00 | 92,628.00 | 83,351.00 | 83,756.00 | -181,721.00 | 16,329.00 | -102,215.00 | 443,209.00 | 296,901.00 | 2,349,586.00 | |
| Highlighted metrics | ||||||||||||||||
| Free Cash Flow (FCF) | 574,857.00 | 362,557.00 | 136,990.00 | 155,022.00 | 380,659.00 | 538,724.00 | 373,678.00 | 475,753.00 | 991,983.00 | 946,094.00 | 909,984.00 | 837,911.00 | 792,547.00 | -298,944.00 | 2,498,180.00 | |
| Cash Conversion Cycle (CCC) | -42.00 | 14.00 | -38.00 | 59.00 | 50.00 | 52.00 | 55.00 | 63.00 | 64.00 | 63.00 | 65.00 | 56.00 | 10.00 | 38.00 | 39.00 | |
| Invested Capital | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
|
Other Operating Inflows/Outflows
|
||||||||||||||||
| Forex Effect on Cash | -1,098.00 | -68,890.00 | -13,825.00 | 72,372.00 | 58,614.00 | 51,138.00 | -64,609.00 | -31,061.00 | -53,044.00 | 52,465.00 | -21,643.00 | 36,668.00 | 94,369.00 | 84,937.00 | 82,595.00 |