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 | (Q4)Mar 31, 2024 | (Q3)Dec 31, 2023 | (Q2)Sep 30, 2023 | (Q1)Jun 30, 2023 | (FY)Mar 31, 2023 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -13.86%38.95B | -22.85%8.62B | 141.97%16.88B | -71.38%3.65B | 9.26%45.21B | 14.32B | -17.36%11.17B | -18.08%6.98B | 93.94%12.75B | -6.43%41.38B |
Net profit before non-cash adjustment | 14.12%28.17B | 38.21%10.24B | 8.97%7.53B | -29.21%6.03B | 7.17%24.69B | --1.85B | 17.63%7.41B | 40.41%6.91B | 24.38%8.52B | 3.57%23.04B |
Total adjustment of non-cash items | 31.85%19.84B | -18.93%1.95B | 325.73%3.01B | 35.64%3.79B | -39.27%15.05B | --11.18B | -32.32%2.4B | -120.51%-1.33B | 84.25%2.8B | 19.75%24.78B |
-Depreciation and amortization | 4.38%21.55B | 2.84%5.4B | 2.18%5.38B | 1.32%5.3B | -5.59%20.65B | --4.91B | -5.61%5.25B | -5.80%5.27B | -6.05%5.23B | 5.26%21.87B |
-Share of associates | 8.53%-1.78B | 95.26%-43M | 0.47%-420M | -372.45%-722M | 18.89%-1.95B | ---880M | -160.17%-908M | -769.84%-422M | 119.89%265M | 0.46%-2.4B |
-Disposal profit | 119.03%882M | -102.77%-10M | 106.45%91M | 101.19%61M | -880.30%-4.64B | --1.52B | 219.47%361M | -1,228.00%-1.41B | -25,630.00%-5.11B | -3.41%594M |
-Other non-cash items | -183.73%-818M | -47.84%-3.39B | 57.14%-2.04B | -135.37%-850M | -79.24%977M | --5.64B | -29.66%-2.3B | -760.25%-4.77B | 187.67%2.4B | 176.34%4.71B |
Changes in working capital | -265.58%-9.07B | -364.57%-3.58B | 353.51%6.34B | -530.54%-6.17B | 185.12%5.48B | --1.29B | -63.07%1.35B | 148.11%1.4B | 179.98%1.43B | -597.91%-6.43B |
-Change in receivables | 156.22%1.36B | -122.52%-24.69B | 126.63%4.46B | -29.66%16.47B | -180.88%-2.42B | --2.01B | 42.93%-11.1B | -652.94%-16.75B | 43.14%23.42B | 115.62%2.99B |
-Change in inventory | -19.81%-2.79B | 66.64%-385M | -24,631.25%-3.93B | 112.57%528M | 42.04%-2.33B | --3.01B | 18.79%-1.15B | 100.42%16M | -151.17%-4.2B | -221.01%-4.02B |
-Change in payables | -174.73%-7.64B | 58.05%21.5B | -68.00%5.8B | -30.33%-23.17B | 288.98%10.22B | ---3.73B | -44.54%13.6B | 482.56%18.14B | -7.90%-17.78B | -131.60%-5.41B |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | 39.18%1.59B | 226.47%111M | 296.19%416M | 5.69%1.04B | 68.29%1.14B | 18M | 126.67%34M | 77.97%105M | 68.21%984M | -2.45%678M |
Interest paid (cash flow from operating activities) | -15.28%-694M | -46.24%-136M | -25.00%-220M | 13.73%-132M | 33.55%-602M | -180M | 31.11%-93M | 19.27%-176M | 33.19%-153M | -2.26%-906M |
Interest received (cash flow from operating activities) | 58.70%146M | 121.74%51M | 12.00%28M | 64.71%28M | 84.00%92M | 27M | 53.33%23M | 150.00%25M | 142.86%17M | 61.29%50M |
Tax refund paid | 26.78%-8.28B | -11.89%-3.65B | 119.66%624M | -7.67%-5.24B | -76.58%-11.3B | -4M | -29.75%-3.26B | -522.35%-3.17B | -65.35%-4.86B | -55.86%-6.4B |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -8.19%31.71B | -36.57%4.99B | 371.99%17.73B | -107.47%-652M | -0.75%34.54B | --14.18B | -27.77%7.87B | -52.20%3.76B | 118.60%8.73B | -12.90%34.8B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -164.56%-11.48B | -79.77%-4.18B | -33.78%-1.79B | -117.86%-4.09B | 1,358.67%17.79B | ---1.48B | 20.34%-2.32B | 51.30%-1.34B | 743.49%22.92B | 85.74%-1.41B |
Net intangibles purchase and sale | 7.21%-4.2B | 38.40%-709M | 29.83%-727M | 11.38%-1.36B | -62.70%-4.52B | ---798M | -27.61%-1.15B | -120.90%-1.04B | -235.08%-1.54B | -56.00%-2.78B |
Net investment product transactions | -579.21%-12.71B | 97.01%-30M | 76.01%-220M | -2,368.80%-9.26B | -52.49%-1.87B | --424M | -1,544.26%-1B | -63.17%-917M | 4.09%-375M | -180.35%-1.23B |
Advance cash and loans provided to other parties | 70.88%-159M | 92.89%-30M | --0 | 96.77%-4M | 33.17%-546M | --0 | -124.47%-422M | --0 | 53.03%-124M | -9.08%-817M |
Repayment of advance payments to other parties and cash income from loans | 6.14%363M | -80.82%42M | -36.73%31M | 83.67%90M | -63.77%342M | --25M | -0.45%219M | -70.48%49M | -79.58%49M | 15.83%944M |
Net changes in other investments | 99.15%-151M | 284.23%619M | 97.74%-217M | 228.66%9.79B | -945.93%-17.79B | ---221M | -63.90%-336M | -616.26%-9.62B | -1,009.20%-7.61B | 245.84%2.1B |
Investing cash flow | -329.11%-28.33B | 14.59%-4.28B | 77.31%-2.92B | -136.31%-4.84B | -106.99%-6.6B | ---2.05B | -23.79%-5.02B | -574.11%-12.86B | 470.19%13.32B | 83.31%-3.19B |
Financing cash flow | ||||||||||
Net issuance payments of debt | 102.56%308M | -374.32%-203M | 46.50%-168M | 116.40%1.82B | 37.25%-12.02B | ---669M | 100.72%74M | 97.92%-314M | -205.66%-11.12B | -13,500.70%-19.16B |
Net common stock issuance | ---210M | --0 | --0 | ---210M | --0 | --0 | --0 | --0 | --0 | -4,100.00%-42M |
Increase or decrease of lease financing | -0.43%-10.87B | 9.44%-2.5B | 3.14%-2.77B | 1.96%-2.74B | 4.64%-10.82B | ---2.4B | 7.31%-2.76B | 2.79%-2.86B | 1.24%-2.8B | 0.11%-11.35B |
Cash dividends paid | -7.68%-6.33B | -7.66%-3.16B | --0 | -7.69%-3.16B | -6.14%-5.88B | --0 | -8.37%-2.94B | --0 | -4.00%-2.94B | 3.92%-5.54B |
Cash dividends for minorities | -187.21%-2.34B | --0 | -38.23%-499M | -305.97%-1.84B | 51.02%-813M | --0 | --0 | -150.69%-361M | 70.18%-452M | -156.97%-1.66B |
Net other fund-raising expenses | ---- | ---- | ---- | ---- | ---383M | --0 | --0 | --1M | ---384M | ---- |
Financing cash flow | 35.05%-19.43B | -4.28%-5.87B | 2.74%-3.44B | 65.34%-6.13B | 20.75%-29.92B | ---3.06B | 64.93%-5.63B | 80.53%-3.54B | -628.79%-17.69B | -114.17%-37.75B |
Net cash flow | ||||||||||
Beginning cash position | -5.97%30.1B | 25.47%29.85B | -49.16%18.53B | -5.97%30.1B | -16.08%32.01B | --20.99B | -19.93%23.79B | -13.09%36.44B | -16.08%32.01B | 9.48%38.15B |
Current changes in cash | -710.50%-16.06B | -86.05%-5.16B | 189.94%11.37B | -366.00%-11.62B | 67.73%-1.98B | --9.07B | 69.87%-2.77B | -3.55%-12.64B | 16.76%4.37B | -290.80%-6.14B |
Effect of exchange rate changes | -63.38%26M | --42M | -1,050.00%-46M | -25.00%42M | 1,083.33%71M | ---- | ---- | 20.00%-4M | 40.00%56M | -93.10%6M |
Cash adjustments other than cash changes | ---142M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
End cash Position | -53.72%13.93B | 17.82%24.73B | 25.47%29.85B | -49.16%18.53B | -5.97%30.1B | --30.1B | 2.62%20.99B | -19.93%23.79B | -13.09%36.44B | -16.08%32.01B |
Free cash flow | -24.15%15.3B | -103.09%-134M | 6,173.58%14.94B | -236.17%-6.26B | 1.82%20.17B | --11.49B | -36.92%4.33B | -105.33%-246M | 4,649.50%4.6B | -27.02%19.81B |
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 |