Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Charter Communications
CHTR
5
MasterCard
MA
(FY)Mar 31, 2025 | (Q3)Dec 31, 2024 | (Q2)Sep 30, 2024 | (Q1)Jun 30, 2024 | (FY)Mar 31, 2024 | (FY)Mar 31, 2023 | (FY)Mar 31, 2022 | (FY)Mar 31, 2021 | (FY)Mar 31, 2020 | (FY)Mar 31, 2019 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -50.71%14.45B | -1.11B | -6.25B | -1.53B | 182.66%29.32B | -61.19%10.37B | -34.98%26.73B | 7.00%41.1B | 104.38%38.41B | 34.74%18.8B |
Net profit before non-cash adjustment | -14.48%19.25B | --8.93B | --4.73B | --4.38B | -9.82%22.51B | -11.52%24.96B | -3.09%28.21B | 68.48%29.11B | 5.99%17.28B | -34.44%16.3B |
Total adjustment of non-cash items | 7.90%15.92B | --6.47B | --1.9B | --3.41B | 28.70%14.75B | 37.54%11.46B | 28.43%8.33B | -48.20%6.49B | -5.43%12.53B | 51.15%13.25B |
-Depreciation and amortization | 3.74%14.62B | --3.73B | --3.69B | --3.55B | 2.80%14.09B | 6.23%13.71B | -0.77%12.9B | 3.82%13B | 7.36%12.52B | 13.21%11.67B |
-Reversal of impairment losses recognized in profit and loss | 1,604.40%1.55B | --0 | --0 | --10M | -72.17%91M | 184.35%327M | -30.30%115M | 870.59%165M | -46.88%17M | -65.96%32M |
-Share of associates | -128.74%-1.19B | ---485M | ---74M | ---463M | -18.91%-522M | 27.44%-439M | 41.83%-605M | -10.40%-1.04B | -393.46%-942M | 113.08%321M |
-Disposal profit | -96.95%152M | ---68M | ---120M | ---83M | 1,013.17%4.99B | 945.28%448M | -108.79%-53M | -6.22%603M | 193.05%643M | 41.29%-691M |
-Pension and employee benefit expenses | ---160M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Other non-cash items | 124.45%952M | --3.29B | ---1.6B | --398M | -50.95%-3.89B | 35.93%-2.58B | 35.51%-4.03B | -2,297.54%-6.24B | -85.19%284M | -3.96%1.92B |
Changes in working capital | -160.66%-20.72B | ---16.51B | ---12.88B | ---9.32B | 69.49%-7.95B | -165.35%-26.05B | -278.51%-9.82B | -36.14%5.5B | 180.10%8.61B | 45.37%-10.75B |
-Change in receivables | 152.67%7.78B | ---38.89B | --15.2B | ---4.81B | -172.54%-14.77B | -222.12%-5.42B | -230.09%-1.68B | -89.42%1.29B | 288.69%12.22B | 58.47%-6.47B |
-Change in inventory | -2,210.61%-18.07B | --12.59B | ---5.49B | ---19.5B | 96.47%-782M | -79.53%-22.16B | -253.49%-12.35B | 1,567.70%8.04B | 81.46%-548M | 72.33%-2.96B |
-Change in payables | -244.26%-12.29B | --11.39B | ---24.43B | --20.19B | 130.00%8.52B | -37.12%3.7B | 243.21%5.89B | -23.45%-4.11B | -893.10%-3.33B | -94.59%420M |
-Provision for loans, leases and other losses | -198.20%-817M | ---2.82B | --2.45B | ---4.61B | 270.14%832M | -456.93%-489M | -86.08%137M | 104.15%984M | 137.19%482M | -1,096.92%-1.3B |
-Changes in other current assets | 252.91%2.68B | ---- | ---612M | ---607M | -3.86%-1.75B | 7.26%-1.69B | -156.64%-1.82B | -242.03%-708M | 53.69%-207M | 65.67%-447M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -25.75%-2.28B | -561M | -638M | -534M | -126.53%-1.81B | -151.26%-799M | 11.67%-318M | 49.44%-360M | 9.76%-712M | 11.15%-789M |
Interest received (cash flow from operating activities) | 14.23%1.69B | 475M | 67M | 1.07B | 11.42%1.48B | 17.17%1.33B | 81.76%1.14B | 11.41%625M | -79.50%561M | 151.01%2.74B |
Tax refund paid | 21.20%-4.46B | -2.89B | 2.17B | -3.67B | 37.99%-5.66B | 18.69%-9.13B | -139.46%-11.23B | 36.04%-4.69B | -14.73%-7.33B | 27.94%-6.39B |
Other operating cash inflow (outflow) | -89.97%608M | 112M | 89M | 36M | 179.18%6.06B | 0.79%2.17B | -48.49%2.15B | 357.55%4.18B | 20.11%914M | 222.46%761M |
Operating cash flow | -65.92%10.02B | ---3.97B | ---4.57B | ---4.62B | 644.67%29.39B | -78.63%3.95B | -54.79%18.47B | 28.31%40.86B | 110.71%31.85B | 173.75%15.11B |
Investing cash flow | ||||||||||
Capital expenditures | ---801M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net PPE purchase and sale | -25.65%-18.18B | --7.7B | ---1.85B | ---5.49B | -16.30%-14.47B | -37.67%-12.44B | 6.67%-9.04B | -7.67%-9.69B | 56.31%-9B | -88.79%-20.59B |
Net intangibles purchase and sale | -42.26%-2.69B | ---- | ---589M | ---909M | 31.78%-1.89B | -26.77%-2.78B | -78.55%-2.19B | -114.71%-1.23B | -20.46%-571M | -32.77%-474M |
Net business purchase and sale | --0 | --0 | ---- | ---- | 99.02%-70M | ---7.13B | --0 | ---- | 2,491.55%1.7B | -102.57%-71M |
Net investment product transactions | 158.05%1.35B | --87M | --171M | --224M | 1,435.29%522M | 153.97%34M | -109.83%-63M | 173.17%641M | -203.91%-876M | 652.68%843M |
Advance cash and loans provided to other parties | 0.00%-237M | ---60M | ---60M | ---59M | -1.72%-237M | 1.27%-233M | 0.42%-236M | 10.57%-237M | -13.73%-265M | 0.43%-233M |
Repayment of advance payments to other parties and cash income from loans | 19.80%242M | --73M | --56M | --48M | -47.94%202M | -7.40%388M | 78.30%419M | -76.78%235M | 193.33%1.01B | 2.07%345M |
Net changes in other investments | -378.79%-316M | ---170M | ---167M | --590M | 91.44%-66M | -439.16%-771M | 74.69%-143M | -497.89%-565M | -52.51%142M | 211.46%299M |
Investing cash flow | -28.90%-20.64B | ---8.71B | ---2.44B | ---5.59B | 30.15%-16.01B | -103.77%-22.93B | -3.82%-11.25B | -37.96%-10.84B | 60.49%-7.86B | -142.93%-19.88B |
Financing cash flow | ||||||||||
Net issuance payments of debt | 545.17%19.58B | --15.28B | --3.95B | --17.7B | -173.87%-4.4B | 301.86%5.96B | 77.94%-2.95B | -34.40%-13.37B | -161.12%-9.95B | 466.93%16.28B |
Net common stock issuance | 99.71%-3M | ---1M | ---1M | ---1M | 79.44%-1.03B | -670.42%-5B | 63.92%-649M | -196.86%-1.8B | -104.73%-606M | 85.16%-296M |
Increase or decrease of lease financing | -2.43%-1.01B | ---- | ---- | ---- | -0.82%-989M | -12.50%-981M | -0.69%-872M | -12.47%-866M | -42.86%-770M | 0.19%-539M |
Cash dividends paid | -61.80%-11.05B | ---3.95B | ---84M | ---7B | -1.76%-6.83B | -9.21%-6.71B | -22.66%-6.14B | 0.18%-5.01B | 0.08%-5.02B | 0.57%-5.02B |
Net other fund-raising expenses | -50.00%-51M | ---246M | ---259M | ---290M | 68.52%-34M | -184.21%-108M | 26.92%-38M | -10.64%-52M | 86.01%-47M | 95.79%-336M |
Financing cash flow | 156.24%7.47B | --11.08B | --3.61B | --10.41B | -94.01%-13.28B | 35.76%-6.84B | 49.50%-10.65B | -28.72%-21.1B | -262.53%-16.39B | 150.41%10.08B |
Net cash flow | ||||||||||
Beginning cash position | 2.50%22.92B | --20.42B | --23.55B | --22.92B | -53.12%22.36B | -5.85%47.69B | 21.26%50.65B | 20.58%41.77B | 18.30%34.64B | -44.52%29.28B |
Current changes in cash | -3,258.00%-3.16B | ---1.6B | ---3.4B | --195M | 100.39%100M | -652.64%-25.82B | -138.43%-3.43B | 17.44%8.93B | 42.92%7.6B | 123.47%5.32B |
Effect of exchange rate changes | 79.04%820M | ---522M | --266M | --441M | -6.91%458M | 4.46%492M | 1,081.25%471M | 89.83%-48M | -1,310.26%-472M | 104.67%39M |
Cash adjustments other than cash changes | --2M | ---- | ---- | ---- | ---- | ---- | ---1M | ---- | -300.00%-2M | --1M |
End cash Position | -10.19%20.58B | --18.29B | --20.42B | --23.55B | 2.50%22.92B | -53.12%22.36B | -5.85%47.69B | 21.26%50.65B | 20.58%41.77B | 18.30%34.64B |
Free cash flow | -192.47%-12.05B | ---12.98B | ---7.01B | ---11.02B | 215.57%13.03B | -255.58%-11.27B | -75.81%7.25B | 34.42%29.95B | 474.60%22.28B | -3.61%-5.95B |
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 |