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 | 8.77%4.53B | 77.50%4.17B | -44.75%2.35B | 10.57%4.25B | 4.47%3.84B | -9.14%3.68B | 39.07%4.05B | -11.87%2.91B | 39.24%3.3B | -13.98%2.37B |
Net profit before non-cash adjustment | 21.59%3.44B | -11.38%2.83B | -11.42%3.19B | 165.24%3.61B | -54.24%1.36B | -10.63%2.97B | 19.09%3.32B | 5.49%2.79B | 28.22%2.65B | -22.45%2.06B |
Total adjustment of non-cash items | -13.41%1.31B | -2.87%1.51B | 0.89%1.55B | 19.24%1.54B | 606.54%1.29B | -47.47%182.86M | -72.00%348.12M | 128.81%1.24B | -27.68%543.36M | 165.39%751.36M |
-Depreciation and amortization | -5.88%1.4B | 4.77%1.49B | 9.85%1.42B | 9.98%1.29B | 13.53%1.18B | 7.21%1.04B | 3.50%966.9M | 19.89%934.21M | 5.31%779.22M | 5.31%739.92M |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | ---- | --97.41M | ---- | ---- | ---- | ---- | ---- |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 119.19%5.51M |
-Share of associates | 42.13%-16.45M | 23.76%-28.43M | -27.74%-37.29M | -151.44%-29.19M | 60.81%-11.61M | 6.29%-29.63M | 43.78%-31.62M | 13.73%-56.24M | -42.57%-65.19M | 2.82%-45.72M |
-Disposal profit | 221.27%131.72M | -89.58%41M | 432.47%393.37M | -204.58%-118.32M | 76.96%-38.85M | -34.72%-168.59M | -4,687.43%-125.15M | -31.89%2.73M | 112.64%4.01M | -167.72%-31.69M |
-Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -178.38%-152.31M |
-Other non-cash items | -2,991.26%-210.37M | 103.25%7.28M | -156.83%-223.73M | 478.12%393.68M | 110.39%68.1M | -41.89%-655.57M | -227.42%-462.02M | 307.58%362.59M | -174.13%-174.68M | 140.29%235.65M |
Changes in working capital | -24.88%-217.82M | 92.74%-174.42M | -167.06%-2.4B | -175.57%-899.26M | 127.62%1.19B | 39.68%522.79M | 133.27%374.27M | -1,103.35%-1.13B | 125.26%112.13M | -136.69%-443.85M |
-Change in receivables | -125.20%-339.89M | 251.16%1.35B | 32.70%-892.28M | -190.42%-1.33B | 264.67%1.47B | 250.22%402.08M | 114.71%114.81M | -30.86%-780.52M | -164.36%-596.47M | -506.87%-225.63M |
-Change in inventory | 124.63%204.3M | 27.88%-829.44M | -25.38%-1.15B | -281.09%-917.25M | 1,719.63%506.53M | 104.15%27.84M | -98.55%-670.92M | -247.47%-337.91M | 277.09%229.14M | -155.49%-129.39M |
-Change in payables | 158.10%250.21M | -126.40%-430.65M | -113.47%-190.22M | 311.11%1.41B | -484.92%-668.85M | -79.27%173.76M | 1,756.79%838.08M | -86.07%45.14M | 6,105.63%324M | 100.90%5.22M |
-Change in accrued expense | -337.86%-62.59M | -17.27%26.31M | -6.56%31.8M | 1,119.10%34.04M | 82.67%-3.34M | -424.31%-19.27M | -77.38%5.94M | -15.87%26.27M | 133.21%31.23M | -147.67%-94.05M |
-Provision for loans, leases and other losses | 6.75%-269.85M | -44.13%-289.39M | -96.17%-200.78M | 7.48%-102.35M | -79.53%-110.63M | -171.35%-61.62M | 210.66%86.37M | -162.82%-78.05M | --124.24M | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -7.67%-20.94M | 14.56%-19.45M | -11.11%-22.76M | 11.89%-20.49M | -55.05%-23.25M | -14.31%-15M | -7.47%-13.12M | 39.46%-12.21M | 24.30%-20.16M | 17.49%-26.64M |
Interest received (cash flow from operating activities) | 17.55%52.94M | 21.73%45.03M | -13.62%36.99M | -19.41%42.83M | -18.58%53.15M | 1.16%65.27M | -24.45%64.52M | 6.72%85.4M | -28.86%80.03M | 103.46%112.49M |
Tax refund paid | 17.76%-855.44M | 23.63%-1.04B | -119.74%-1.36B | -23.25%-619.84M | 50.81%-502.93M | -5.43%-1.02B | 1.86%-969.69M | -26.83%-988.08M | 0.41%-779.06M | 10.62%-782.26M |
Other operating cash inflow (outflow) | 0 | -1K | 0 | -1K | 0 | -71.57M | 0 | -200.00%-1K | 1K | 0 |
Operating cash flow | 17.66%3.71B | 215.40%3.15B | -72.63%999.18M | 8.36%3.65B | 27.91%3.37B | -15.83%2.63B | 56.82%3.13B | -22.75%2B | 54.19%2.58B | -12.06%1.68B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 20.62%-910.52M | -9.12%-1.15B | -13.87%-1.05B | 35.93%-923.14M | 11.61%-1.44B | -42.66%-1.63B | -6.85%-1.14B | -56.02%-1.07B | 17.77%-685.47M | -14.85%-833.64M |
Net business purchase and sale | --180M | --0 | ---1.35B | --0 | ---1.99B | ---- | -1,931.25%-532.14M | 105.77%29.06M | ---503.64M | ---- |
Net investment product transactions | -160.05%-52.14M | -84.56%86.84M | 558.63%562.37M | -77.51%85.39M | -82.44%379.6M | 1,247.03%2.16B | -87.47%160.49M | -31.68%1.28B | 1,093.00%1.87B | -678.50%-188.77M |
Advance cash and loans provided to other parties | -21.58%-1.31M | 64.88%-1.08M | -6,856.82%-3.06M | 96.51%-44K | -26.00%-1.26M | 73.07%-1M | ---3.71M | ---- | ---- | 11.38%-6.31M |
Repayment of advance payments to other parties and cash income from loans | 31.33%2.05M | 10.55%1.56M | -18.10%1.41M | -59.76%1.72M | 64.71%4.28M | 115.31%2.6M | --1.21M | ---- | ---- | -44.45%5.23M |
Net changes in other investments | 8.46%-117.21M | 11.57%-128.04M | 7.79%-144.79M | -31.47%-157.03M | -112.11%-119.45M | -428.52%-56.31M | 99.48%-10.66M | -1,352.36%-2.05B | 7.69%163.6M | 245.16%151.92M |
Investing cash flow | 24.30%-899.14M | 40.23%-1.19B | -100.08%-1.99B | 68.61%-993.11M | -763.44%-3.16B | 131.22%476.93M | 15.54%-1.53B | -313.03%-1.81B | 197.41%848.99M | -9.55%-871.58M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 65.01%-372.26M | -92.68%-1.06B | -46.84%-552.18M | 5.09%-376.03M | -257.49%-396.21M | 172.57%251.57M | 6.58%-346.65M | 41.60%-371.08M | -47.61%-635.36M | -483.80%-430.43M |
Net common stock issuance | -13.48%-249.64M | -2,250.42%-219.99M | -96.12%10.23M | 1,728.58%263.52M | 105.59%14.41M | -37.42%-257.91M | 1.33%-187.69M | -43.83%-190.23M | -4,928.86%-132.26M | 18.50%-2.63M |
Cash dividends paid | -8.30%-689.17M | -3.72%-636.34M | -37.50%-613.52M | -20.00%-446.21M | 20.85%-371.84M | -24.01%-469.81M | -4.72%-378.85M | -11.15%-361.76M | 0.02%-325.46M | -6.23%-325.52M |
Cash dividends for minorities | 25.52%-97.87M | -8.74%-131.4M | -26.32%-120.84M | -9.80%-95.66M | 46.00%-87.12M | 4.37%-161.33M | -7.20%-168.7M | -42.22%-157.36M | 33.90%-110.65M | -69.00%-167.41M |
Net other fund-raising expenses | 22.75%-17.74M | 8.47%-22.97M | 50.42%-25.09M | -62.30%-50.61M | -11.44%-31.18M | -140.76%-27.98M | 98.12%-11.62M | -1,429.76%-617.01M | -232.51%-40.33M | -4.32%-12.13M |
Financing cash flow | 31.23%-1.43B | -59.42%-2.07B | -84.60%-1.3B | 19.15%-704.99M | -31.03%-871.93M | 39.14%-665.46M | 35.58%-1.09B | -36.44%-1.7B | -32.61%-1.24B | -89.87%-938.11M |
Net cash flow | ||||||||||
Beginning cash position | -3.36%8.03B | -20.41%8.31B | 25.74%10.44B | -7.91%8.3B | 48.83%9.01B | 3.38%6.06B | -19.05%5.86B | 39.92%7.24B | -4.35%5.17B | 16.68%5.41B |
Current changes in cash | 1,346.13%1.38B | 95.16%-110.91M | -217.27%-2.29B | 392.43%1.95B | -127.30%-667.52M | 381.47%2.45B | 133.61%507.83M | -169.06%-1.51B | 1,725.34%2.19B | -121.88%-134.6M |
Effect of exchange rate changes | 216.39%195.39M | -205.28%-167.87M | -13.45%159.45M | 507.92%184.23M | -139.99%-45.16M | 93.92%-18.82M | -333.32%-309.73M | 207.45%132.75M | -23.18%-123.55M | -163.69%-100.3M |
Cash adjustments other than cash changes | ---- | ---2K | ---- | ---- | -100.00%-1K | 53,075,500.00%530.75M | ---1K | ---- | ---- | -200.00%-1K |
End cash Position | 19.65%9.6B | -3.36%8.03B | -20.41%8.31B | 25.74%10.44B | -7.91%8.3B | 48.83%9.01B | 3.38%6.06B | -19.05%5.86B | 39.92%7.24B | -4.35%5.17B |
Free cash flow | 38.90%2.75B | 3,351.52%1.98B | -102.24%-60.91M | 42.87%2.72B | 120.58%1.9B | -51.98%862.76M | 97.86%1.8B | -51.73%908.02M | 122.44%1.88B | -27.73%845.65M |
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 |