Cash Flow Statement

15 Sheets · From 2023 to 2009
Configuration
In 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)
314,826.00 199,354.00 135,133.00 199,451.00 292,532.00 263,731.00 221,869.00 288,619.00 261,152.00 249,343.00 255,667.00 420,861.00 323,934.00 210,452.00 407,941.00
Operating Cash (Net)
314,826.00 199,354.00 135,133.00 199,451.00 292,532.00 263,731.00 221,869.00 288,619.00 261,152.00 249,343.00 255,667.00 420,861.00 323,934.00 210,452.00 407,941.00
Accounts Receivable
- - - - - - 10,998.00 -18,576.00 -4,377.00 -16,313.00 3,444.00 41,342.00 4,885.00 53,277.00 20,576.00 34,741.00 -17,052.00 -21,157.00
Accounts Payable
- - - - - - - - - - - - -2,041.00 5,692.00 -19,999.00 -12,469.00 -10,558.00 -9,713.00 21,007.00 -9,221.00 3,382.00
Working Capital
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Investing Activities
Used Cash (Net)
-131,204.00 -130,760.00 -185,875.00 -140,934.00 -125,478.00 -120,508.00 -155,710.00 -116,439.00 -111,786.00 -208,585.00 -244,850.00 -279,381.00 -153,542.00 -323,225.00 -527,416.00
Capital Expenditure
-93,033.00 -114,204.00 -121,772.00 -110,030.00 -94,874.00 -83,497.00 -86,088.00 -96,965.00 -81,584.00 -89,020.00 -109,724.00 -125,607.00 -165,907.00 -323,472.00 -464,712.00
Purchases of Investments
-58,250.00 -47,025.00 -13,558.00 -3,606.00 -20,023.00 -37,244.00 -31,069.00 -58,644.00 -5,063.00 -26,979.00 -3,240.00 -4,775.00 -7,819.00 -3,880.00 -729.00
Sale/Maturity of Investment
49,706.00 71,782.00 39,342.00 16,954.00 14,453.00 38,437.00 45,254.00 63,801.00 113,961.00 2,545.00 151.00 26,239.00 15,119.00 41,601.00 14,388.00
Property, Plant, Equipment (P&PE)
-93,033.00 -114,204.00 -121,772.00 -110,030.00 -94,874.00 -83,497.00 -86,088.00 -96,965.00 -81,584.00 -89,020.00 -109,724.00 -125,607.00 -165,907.00 -323,472.00 -464,712.00
Acquisitions (Net)
-358.00 -32,497.00 -61,013.00 -37,629.00 -4,344.00 -6,309.00 -40,647.00 -6,861.00 -130,321.00 -94,766.00 -123,290.00 -158,808.00 13,307.00 -29,506.00 -91,433.00
Other Investing Activities
-29,269.00 -8,816.00 -28,874.00 -6,623.00 -20,690.00 -31,895.00 -43,160.00 -17,770.00 -8,779.00 -365.00 -8,747.00 -16,430.00 -8,242.00 -7,968.00 15,070.00
Financing Activities
Used Cash (Net)
-42,609.00 -146,382.00 -24,404.00 -128,287.00 -25,094.00 -45,593.00 -171,665.00 -111,290.00 -258,961.00 -153,522.00 -250,943.00 -163,093.00 -105,184.00 -123,695.00 -462.00
Debt Repayment
-29,860.00 -118,832.00 -19,732.00 -151,297.00 -6,630.00 -16,951.00 -6,110.00 -219,718.00 -163,316.00 -34,070.00 -263,151.00 -74,577.00 -61,929.00 -192,360.00 -124,501.00
Dividends Paid
-13,495.00 -13,438.00 -15,655.00 -18,064.00 -19,275.00 -26,510.00 -31,974.00 -30,165.00 -31,714.00 -33,166.00 -35,817.00 -37,975.00 -43,032.00 -46,109.00 -56,170.00
Common Stock
23 20,013 9,543 297,708 868 62 150,049 50,021 50,023 100,018 392,480 20 62 40 31
Other Financing Activities
769.00 5,901.00 1,452.00 -48.00 -13.00 -2,070.00 16,468.00 -28,242.00 -13,908.00 13,732.00 -241,207.00 -50,521.00 -223.00 114,774.00 -68,762.00
Cash Balances
Begin of Period
270,094.00 406,177.00 313,070.00 235,104.00 445,394.00 604,571.00 726,888.00 600,897.00 875,958.00 768,246.00 654,747.00 396,091.00 394,795.00 486,328.00 268,608.00
End of Period
406,177.00 313,070.00 235,104.00 445,394.00 604,571.00 726,888.00 600,897.00 875,958.00 768,246.00 654,747.00 396,091.00 394,795.00 486,328.00 268,608.00 179,715.00
Change
136,083.00 -93,107.00 -77,966.00 210,290.00 159,177.00 122,317.00 -125,991.00 275,061.00 -107,712.00 -113,499.00 -258,656.00 -1,296.00 91,533.00 -217,720.00 -88,893.00
Non-Cash Balances
Depreciation and Amortization
195,083.00 157,094.00 147,775.00 141,548.00 141,440.00 122,909.00 121,354.00 117,635.00 127,642.00 129,932.00 122,653.00 123,423.00 132,999.00 142,215.00 150,014.00
Stock Based Compensation
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Other
77,503.00 35,724.00 32,864.00 21,900.00 11,009.00 9,349.00 -15,611.00 15,764.00 -93,110.00 62,566.00 -20,443.00 -16,267.00 -11,013.00 -9,558.00 227,604.00
Highlighted metrics
Free Cash Flow (FCF)
221,793.00 85,150.00 13,361.00 89,421.00 197,658.00 180,234.00 135,781.00 191,654.00 179,568.00 160,323.00 145,943.00 295,254.00 158,027.00 -113,020.00 -56,771.00
Cash Conversion Cycle (CCC)
121.00 23.00 41.00 142.00 121.00 125.00 123.00 127.00 127.00 134.00 130.00 156.00 148.00 148.00 127.00
Invested Capital
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Other Operating Inflows/Outflows