Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Moody's
MCO
5
Jefferies Financial
JEF
(FY)Dec 31, 2024 | (FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | (FY)Dec 31, 2018 | (FY)Dec 31, 2017 | (FY)Dec 31, 2016 | (FY)Dec 31, 2015 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 25.88%5.63B | 45.67%4.47B | 4.00%3.07B | 86.27%2.95B | -35.08%1.58B | 100.39%2.44B | -38.92%1.22B | 0.75%1.99B | 36.39%1.98B | 130.78%1.45B |
Net profit before non-cash adjustment | 28.62%4.35B | 75.26%3.38B | 54.75%1.93B | 37.24%1.25B | 3.24%909.42M | -33.19%880.91M | 77.29%1.32B | 51.60%743.78M | 155.63%490.61M | 165.48%191.93M |
Total adjustment of non-cash items | 47.72%1.86B | -4.92%1.26B | -0.60%1.32B | 25.46%1.33B | -13.77%1.06B | 142.96%1.23B | -60.81%505.99M | 4.16%1.29B | 8.01%1.24B | -5.00%1.15B |
-Depreciation and amortization | 24.05%1.51B | 5.77%1.22B | 3.07%1.15B | -5.69%1.12B | 7.31%1.18B | 18.05%1.1B | -3.00%933.82M | -3.66%962.75M | 1.35%999.35M | -4.27%986.06M |
-Reversal of impairment losses recognized in profit and loss | 0.77%32.57M | -56.22%32.32M | -44.37%73.82M | 425.88%132.7M | -81.57%25.23M | -36.91%136.94M | 27.16%217.05M | -21.56%170.69M | 1,575.64%217.62M | -95.58%12.99M |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 111.50%18.94M |
-Disposal profit | -556.90%-70.21M | 477.08%15.37M | 95.44%-4.08M | -21.02%-89.32M | -620.18%-73.8M | 97.95%-10.25M | -2,727.12%-500.86M | 391.49%19.07M | 159.80%3.88M | 91.99%-6.49M |
-Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 60.52%110.12M |
-Other non-cash items | 5,675.33%385.81M | -106.76%-6.92M | -40.15%102.32M | 330.29%170.96M | -24,681.13%-74.24M | 100.21%302K | -203.80%-144.02M | 635.16%138.76M | -27.83%18.87M | -57.34%26.15M |
Changes in working capital | -240.32%-583.28M | 7.04%-171.39M | -149.45%-184.37M | 196.75%372.83M | -216.82%-385.34M | 154.35%329.85M | -1,362.40%-606.95M | -116.70%-41.5M | 123.45%248.46M | 138.82%111.19M |
-Change in receivables | 48.13%-458.76M | -7.27%-884.44M | -35.58%-824.47M | -6,401.01%-608.11M | 108.21%9.65M | 82.97%-117.62M | -12.66%-690.47M | -3,447.81%-612.88M | 66.69%-17.28M | 50.27%-51.86M |
-Change in inventory | -42.63%-282.26M | -1.57%-197.9M | -67.16%-194.84M | -566.19%-116.56M | 170.86%25M | 83.51%-35.29M | -233.18%-213.99M | 308.62%160.67M | -400.07%-77.02M | 124.51%25.67M |
-Change in payables | -102.62%-13.2M | 118.74%504.39M | -54.16%230.59M | 264.43%502.98M | -241.12%-305.9M | 564.81%216.77M | -133.97%-46.64M | 1,166.42%137.27M | -74.76%10.84M | 125.19%42.94M |
-Change in accrued expense | -47.66%111.63M | -16.62%213.26M | -15.78%255.77M | 316.70%303.68M | -234.50%-140.14M | 15.96%104.19M | -25.70%89.85M | 502.75%120.94M | -78.75%20.06M | 1.48%94.44M |
-Provision for loans, leases and other losses | -69.32%59.31M | -44.55%193.29M | 19.86%348.58M | 1,016.39%290.83M | -83.90%26.05M | -25.56%161.8M | 129.99%217.35M | -58.65%94.51M | --228.57M | ---- |
-Changes in other current assets | ---- | ---- | ---- | ---- | ---- | ---- | -36.33%36.93M | -30.36%58M | --83.28M | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 50.64%-894K | -69.89%-1.81M | 65.72%-1.07M | 16.82%-3.11M | 36.84%-3.74M | -6.00%-5.92M | 30.18%-5.59M | 19.14%-8M | 12.67%-9.89M | 2.71%-11.33M |
Interest received (cash flow from operating activities) | -30.19%4.58M | 17.14%6.56M | -3.08%5.6M | -28.93%5.77M | -20.12%8.12M | 3.80%10.17M | 8.23%9.8M | 0.63%9.05M | -17.45%9M | 17.83%10.9M |
Tax refund paid | -128.53%-1.23B | 22.91%-539.35M | -109.98%-699.66M | -128.18%-333.21M | 66.08%-146.03M | -58.04%-430.48M | 43.45%-272.39M | -346.66%-481.72M | -653.12%-107.85M | 175.13%19.5M |
Other operating cash inflow (outflow) | 0.00%-1K | -1K | 0 | 0 | 0 | 0 | 0 | 0 | 100M | 0 |
Operating cash flow | 11.75%4.4B | 65.80%3.94B | -9.41%2.37B | 81.65%2.62B | -28.37%1.44B | 112.10%2.01B | -37.24%949.48M | -23.21%1.51B | 34.02%1.97B | 144.85%1.47B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -47.70%-2.41B | -57.57%-1.63B | 5.23%-1.03B | 34.55%-1.09B | -80.34%-1.67B | 44.46%-923.97M | -307.12%-1.66B | -134.45%-408.64M | 87.26%-174.3M | -34.39%-1.37B |
Net intangibles purchase and sale | 31.46%-143.22M | -118.23%-208.94M | -42.60%-95.75M | -9.95%-67.14M | 23.40%-61.07M | 10.41%-79.73M | -66.81%-88.99M | -38.49%-53.34M | 13.50%-38.52M | 51.75%-44.53M |
Net investment product transactions | 9,851.10%124.42M | -120.30%-1.28M | -95.96%6.29M | 1.84%155.74M | 397.88%152.93M | 263.46%30.72M | 357.06%8.45M | 199.78%1.85M | -104.14%-1.85M | 44.66%44.79M |
Advance cash and loans provided to other parties | --0 | ---2.01M | --0 | -16.43%-4.96M | ---4.26M | ---- | -9.09%-2.4M | 31.25%-2.2M | -44.14%-3.2M | 67.54%-2.22M |
Repayment of advance payments to other parties and cash income from loans | -58.58%1.05M | 44.86%2.54M | -59.02%1.75M | 29.00%4.27M | 122.15%3.31M | -43.77%1.49M | -22.22%2.65M | -22.36%3.41M | -10.99%4.39M | 11.51%4.93M |
Net changes in other investments | 18,344.60%253.6M | -127.87%-1.39M | 498,900.00%4.99M | -100.03%-1K | --3M | ---- | 100.00%1K | ---372.04M | ---- | ---- |
Investing cash flow | -17.94%-2.17B | -64.80%-1.84B | -11.33%-1.12B | 36.23%-1B | -61.85%-1.57B | 44.29%-971.48M | -109.87%-1.74B | -289.25%-830.97M | 84.37%-213.48M | -26.20%-1.37B |
Financing cash flow | ||||||||||
Net issuance payments of debt | ---- | ---- | 0.00%-500M | -340.96%-500M | 121.50%207.5M | -289.22%-965M | 204.08%510M | -115.38%-490M | 69.05%-227.5M | -138.68%-735M |
Net common stock issuance | 351.42%85.17M | 108.92%18.87M | -60,713.79%-211.63M | -68.12%-348K | 99.89%-207K | -14,442.70%-185.27M | 98.92%-1.27M | -4,978.20%-118.32M | -43.74%-2.33M | -9.01%-1.62M |
Increase or decrease of lease financing | -6.67%-48.59M | -23.15%-45.56M | 13.90%-36.99M | -2.80%-42.96M | -47.00%-41.79M | -36.94%-28.43M | 31.34%-20.76M | 25.30%-30.24M | 26.57%-40.48M | 16.67%-55.12M |
Cash dividends paid | -87.28%-1.05B | -56.09%-558.43M | -57.20%-357.77M | -6.53%-227.58M | 8.40%-213.62M | -7.56%-233.22M | -0.03%-216.82M | -0.27%-216.77M | 0.11%-216.19M | -0.01%-216.42M |
Net other fund-raising expenses | ---- | 0.00%-1K | 0.00%-1K | 0.00%-1K | 50.00%-1K | 0.00%-2K | -100.00%-2K | 0.00%-1K | ---1K | ---- |
Financing cash flow | -72.49%-1.01B | 47.11%-585.12M | -43.52%-1.11B | -1,501.85%-770.89M | 96.59%-48.13M | -620.74%-1.41B | 131.70%271.14M | -75.81%-855.32M | 51.74%-486.5M | -162.39%-1.01B |
Net cash flow | ||||||||||
Beginning cash position | 67.13%3.76B | 7.20%2.25B | 67.57%2.1B | -12.44%1.25B | -20.52%1.43B | -10.58%1.8B | -12.68%2.01B | 122.61%2.31B | -46.60%1.04B | 140.79%1.94B |
Current changes in cash | -19.29%1.22B | 900.05%1.51B | -82.15%151.09M | 575.77%846.69M | 51.84%-177.96M | 29.38%-369.55M | -201.77%-523.31M | -113.65%-173.41M | 240.51%1.27B | -179.70%-903.88M |
Cash adjustments other than cash changes | ---- | ---- | ---- | -200.00%-1K | --1K | ---- | --310.25M | ---- | 0.00%-1K | ---1K |
End cash Position | 32.42%4.98B | 67.13%3.76B | 7.20%2.25B | 67.57%2.1B | -12.44%1.25B | -20.52%1.43B | -15.57%1.8B | -7.52%2.13B | 122.61%2.31B | -46.60%1.04B |
Free cash flow | -11.85%1.85B | 68.73%2.1B | -14.97%1.24B | 613.50%1.46B | -364.02%-284.81M | 96.46%-61.38M | -316.91%-1.73B | -47.36%798.39M | 512.85%1.52B | 44.39%-367.38M |
Currency Unit | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |
Audit Opinions | -- | Unqualified Opinion | -- | -- | -- | -- | -- | -- | -- | -- |