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 | -74.29%347.6M | -39.14%1.35B | 80.96%2.22B | 30.13%1.23B | 13.76%943.54M | 29.24%829.42M | 9.16%641.79M | 4.88%587.94M | 9.01%560.6M | -4.41%514.28M |
Net profit before non-cash adjustment | -75.88%265.63M | -40.85%1.1B | 54.12%1.86B | 162.10%1.21B | 0.01%460.94M | 100.71%460.88M | 853.24%229.63M | -112.46%-30.49M | 0.61%244.7M | -10.28%243.21M |
Total adjustment of non-cash items | -58.72%214.65M | 43.78%519.98M | -12.91%361.66M | 46.71%415.25M | -18.91%283.04M | 24.56%349.04M | -48.85%280.22M | 96.75%547.83M | 7.37%278.44M | -12.12%259.33M |
-Depreciation and amortization | 51.27%363.74M | -18.49%240.46M | -5.60%295.01M | -3.51%312.5M | -8.45%323.87M | 4.63%353.77M | -5.39%338.12M | 13.77%357.38M | -2.18%314.14M | 1.61%321.15M |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | --1.19M | ---- | ---- | ---- | --310.87M | ---- | ---- |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 300.90%12.47M |
-Disposal profit | -193.94%-42.24M | -384.69%-14.37M | 113.90%5.05M | -258.14%-36.32M | 70.29%-10.14M | 27.57%-34.13M | 29.74%-47.11M | -465.99%-67.05M | 62.83%-11.85M | -93.52%-31.87M |
-Other non-cash items | -136.35%-106.84M | 377.11%293.9M | -55.32%61.6M | 549.18%137.88M | -204.41%-30.7M | 372.52%29.4M | 79.79%-10.79M | -123.77%-53.37M | 43.77%-23.85M | -456.64%-42.42M |
Changes in working capital | 50.71%-132.68M | -14,928.08%-269.15M | 99.55%-1.79M | -298.23%-395.59M | 923.02%199.56M | -85.22%19.51M | 86.90%131.94M | 88.50%70.59M | 219.06%37.45M | 141.66%11.74M |
-Change in receivables | -92.10%31.67M | 281.61%401.06M | 37.46%-220.83M | -330.75%-353.12M | 324.16%153.03M | -118.98%-68.27M | 322.93%359.59M | -184.80%-161.3M | 476.33%190.21M | -11.16%-50.55M |
-Change in inventory | 141.43%23.13M | 10.48%9.58M | 118.13%8.67M | -315.26%-47.83M | 224.47%22.22M | 20.87%-17.85M | -777.82%-22.56M | -332.58%-2.57M | -58.58%1.11M | 49.97%2.67M |
-Change in prepaid assets | -69.69%-59.45M | ---35.04M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Change in payables | 78.11%-117.47M | -303.81%-536.58M | 34.39%263.27M | 301.33%195.9M | -49.38%48.81M | 145.10%96.44M | -208.28%-213.82M | 222.81%197.48M | -359.04%-160.8M | 237.38%62.07M |
-Change in accrued expense | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -104.05%-2.46M |
-Provision for loans, leases and other losses | 90.25%-10.55M | -104.49%-108.18M | 72.24%-52.9M | -677.61%-190.54M | -366.66%-24.5M | 5.26%9.19M | -76.40%8.73M | 433.69%36.99M | --6.93M | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 35.91%-4.41M | 38.73%-6.88M | 26.04%-11.23M | 8.57%-15.19M | 18.24%-16.61M | -12.15%-20.32M | -0.35%-18.12M | -28.26%-18.05M | -5.29%-14.07M | -5.74%-13.37M |
Interest received (cash flow from operating activities) | -1.37%27.14M | 26.98%27.52M | 12.59%21.67M | 7.14%19.25M | -9.19%17.96M | 7.11%19.78M | -14.48%18.47M | 27.73%21.6M | -10.81%16.91M | 7.34%18.96M |
Tax refund paid | 76.43%-163.82M | -44.66%-694.89M | -247.69%-480.37M | 30.02%-138.16M | -37.37%-197.43M | -647.76%-143.72M | 130.91%26.24M | 24.30%-84.87M | -598.54%-112.11M | 91.56%-16.05M |
Other operating cash inflow (outflow) | 108.71%18M | -26.28%-206.63M | -5,548.72%-163.63M | 0.98%3M | 8.58%2.97M | -15.57%2.74M | 5.29%3.24M | 3.56%3.08M | 297,600.00%2.98M | 0.00%-1K |
Operating cash flow | -52.36%224.51M | -70.33%471.31M | 44.82%1.59B | 46.14%1.1B | 9.09%750.44M | 2.42%687.91M | 31.77%671.62M | 12.19%509.69M | -9.83%454.3M | 42.76%503.82M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -16.99%-98.78M | -13.88%-84.43M | -178.66%-74.14M | 33.11%-26.61M | 31.62%-39.78M | -32.24%-58.17M | 36.62%-43.99M | -42.03%-69.41M | 54.11%-48.87M | -275.80%-106.48M |
Net intangibles purchase and sale | --0 | 38.42%-5.2M | -3,276.80%-8.44M | 98.28%-250K | -106.36%-14.57M | -72.06%-7.06M | 46.35%-4.1M | 30.29%-7.65M | 74.27%-10.97M | -1,657.01%-42.63M |
Net investment property transactions | ---- | ---- | ---- | 104.87%26.93M | --13.15M | ---- | ---- | ---- | ---- | ---- |
Net investment product transactions | 10.07%134.95M | 173.47%122.6M | -165.61%-166.87M | 38.85%254.35M | 52.11%183.18M | 915.82%120.43M | -139.81%-14.76M | 59.05%37.08M | 115.71%23.32M | -492.49%-148.39M |
Net changes in other investments | 88.88%-3.44M | -929.18%-30.93M | 24.25%-3.01M | 13.44%-3.97M | -140.37%-4.58M | 384.47%11.35M | 81.26%-3.99M | -508.86%-21.3M | -273.08%-3.5M | -30.38%2.02M |
Investing cash flow | 1,502.30%32.74M | 100.81%2.04M | -200.80%-252.46M | 82.28%250.46M | 106.45%137.41M | 199.57%66.56M | -9.10%-66.84M | -53.10%-61.27M | 86.46%-40.02M | -3,069.32%-295.48M |
Financing cash flow | ||||||||||
Net common stock issuance | 82.18%-26.74M | -1,714.64%-150M | 64.09%-8.27M | ---23.02M | ---- | ---- | 93.53%-26K | -53.44%-402K | 70.09%-262K | -65.91%-876K |
Increase or decrease of lease financing | 21.03%-108.06M | 29.52%-136.84M | 9.72%-194.17M | 2.03%-215.08M | 9.63%-219.53M | -13.74%-242.94M | -9.62%-213.58M | -29.17%-194.85M | 2.91%-150.84M | -5.01%-155.37M |
Cash dividends paid | -2.87%-295.97M | -42.97%-287.72M | -51.32%-201.24M | 0.00%-132.99M | -27.78%-132.99M | 21.74%-104.08M | -27.76%-132.99M | 0.01%-104.09M | 0.03%-104.1M | 0.02%-104.14M |
Net other fund-raising expenses | -100.00%-2K | 0.00%-1K | 0.00%-1K | ---1K | ---- | 0.00%-1K | 0.00%-1K | ---1K | ---- | -100.00%-2K |
Financing cash flow | 25.03%-430.77M | -42.33%-574.55M | -8.78%-403.67M | -5.27%-371.08M | -1.59%-352.52M | -0.12%-347.02M | -15.79%-346.6M | -17.29%-299.34M | 1.99%-255.21M | -3.07%-260.38M |
Net cash flow | ||||||||||
Beginning cash position | -2.48%3.98B | 29.56%4.09B | 44.84%3.15B | 32.61%2.18B | 33.01%1.64B | 26.45%1.23B | 18.03%975.96M | 23.82%826.87M | -7.23%667.81M | 18.08%719.85M |
Current changes in cash | -71.46%-173.52M | -110.86%-101.2M | -4.50%932.11M | 82.33%976.07M | 31.38%535.32M | 57.82%407.45M | 73.18%258.18M | -6.28%149.08M | 405.66%159.07M | -147.21%-52.04M |
Cash adjustments other than cash changes | 300.00%2K | ---1K | ---- | ---1K | ---- | ---- | ---1K | ---- | ---1K | ---- |
End cash Position | -4.36%3.81B | -2.48%3.98B | 29.56%4.09B | 44.84%3.15B | 32.61%2.18B | 33.01%1.64B | 26.45%1.23B | 18.03%975.96M | 23.82%826.87M | -7.23%667.81M |
Free cash flow | -67.36%124.57M | -74.65%381.68M | 41.00%1.51B | 53.40%1.07B | 11.83%696.1M | -0.17%622.43M | 93.40%623.5M | -18.26%322.39M | 11.89%394.42M | 47.34%352.49M |
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 |