Metaplanet
3350
Mitsui O.S.K. Lines
9104
Oriental Land
4661
4
Mitsubishi UFJ Financial Group
8306
5
Tokyo Metro
9023
(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 | (Q4)Mar 31, 2023 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 8.03%49.6B | 628.25%30.35B | -15.38%34.62B | 85.12%123.22B | 4.20%42.15B | 121.22%45.92B | -216.01%-5.75B | 9,950.12%40.9B | -27.09%66.56B | -7.95%40.45B |
Net profit before non-cash adjustment | 24.19%24.18B | -23.90%18.03B | 146.96%19.36B | -18.00%75.55B | -18.75%24.54B | -0.27%19.47B | -15.75%23.69B | -45.09%7.84B | 1.48%92.13B | 41.50%30.21B |
Total adjustment of non-cash items | -20.09%6.56B | 72.91%27.19B | -32.37%3.46B | 180.75%47.39B | 295.10%18.34B | 72.20%8.21B | -32.10%15.73B | 409.07%5.11B | -57.41%16.88B | -168.73%-9.4B |
-Depreciation and amortization | -7.09%16.1B | 13.40%15.78B | 7.86%15.94B | 10.07%58.36B | -15.32%12.34B | 28.51%17.33B | 6.29%13.91B | 24.43%14.78B | 17.22%53.02B | 22.92%14.57B |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --11.07B | ---- |
-Disposal profit | -1,890.48%-1.67B | 153.33%38M | 1,514.29%113M | 75.82%-2.99B | 75.93%-2.93B | -594.12%-84M | 106.82%15M | 75.00%7M | -3,145.67%-12.37B | -4,709.09%-12.17B |
-Other non-cash items | 12.91%-7.87B | 532.41%11.38B | -30.22%-12.59B | 77.10%-7.98B | 139.04%8.93B | -3.43%-9.03B | -82.52%1.8B | 28.54%-9.67B | -567.47%-34.84B | -1,201.54%-22.87B |
Changes in working capital | 3.43%18.85B | 67.06%-14.88B | -57.78%11.8B | 100.67%286M | -103.73%-733M | 614.77%18.23B | 2.52%-45.16B | 328.89%27.95B | -8.50%-42.45B | 120.23%19.64B |
-Change in receivables | 111.71%49.34B | 46.89%-35.94B | -27.42%30.07B | 30.06%-5.39B | -114.33%-2.46B | 237.54%23.3B | -6.87%-67.67B | 31.29%41.43B | 68.21%-7.71B | 306.11%17.15B |
-Change in inventory | -78.34%-3.02B | -20.86%3.63B | -25.08%-32.83B | 27.65%-7.85B | -56.59%15.51B | 83.24%-1.69B | 277.05%4.58B | 22.53%-26.25B | 69.71%-10.85B | 155.41%35.72B |
-Change in payables | -712.06%-27.46B | -2.72%17.44B | 14.02%14.56B | 156.63%13.53B | 58.54%-13.78B | -903.56%-3.38B | -8.45%17.92B | 229.04%12.77B | -213.99%-23.89B | -257.69%-33.23B |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | 25.64%147M | 66.67%25M | 9.30%141M | -9.40%318M | -32.94%57M | 15.84%117M | -71.70%15M | 15.18%129M | -5.39%351M | -17.48%85M |
Interest paid (cash flow from operating activities) | -39.03%-1.44B | -16.44%-1.37B | -10.55%-1.26B | -74.97%-4.42B | -21.27%-1.07B | -55.17%-1.04B | -123.06%-1.18B | -152.67%-1.14B | -70.72%-2.53B | -143.49%-879M |
Interest received (cash flow from operating activities) | 54.89%855M | 95.51%784M | 36.59%866M | 66.73%2.74B | 108.30%1.15B | 33.33%552M | 2.04%401M | 124.03%634M | 88.97%1.64B | 188.54%554M |
Tax refund paid | -6.03%-8.85B | -992.81%-6.08B | 39.38%-4.16B | 8.37%-20.1B | -36.13%-4.33B | -7.93%-8.35B | 83.43%-556M | 10.44%-6.87B | -73.54%-21.94B | -13.11%-3.18B |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 8.36%40.31B | 435.56%23.71B | -10.28%30.2B | 130.78%101.76B | 2.52%37.96B | 189.10%37.2B | -566.64%-7.07B | 560.27%33.66B | -43.77%44.09B | -9.83%37.03B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 36.92%-12.93B | -10.57%-20.23B | -4.60%-21.83B | 35.59%-69.65B | -232.36%-10B | -29.80%-20.49B | -2.26%-18.29B | 74.55%-20.87B | -59.97%-108.14B | 142.53%7.55B |
Net intangibles purchase and sale | -170.78%-1.6B | -258.07%-1.49B | -41.51%-917M | 9.26%-2.06B | 51.97%-403M | -20.08%-592M | 34.54%-415M | -114.57%-648M | -38.97%-2.27B | -195.42%-839M |
Net business purchase and sale | -104.32%-3.12B | --9M | -1,456.69%-37.93B | 112.42%1.27B | --0 | 16.04%-1.53B | --0 | --2.8B | -1,279.33%-10.21B | ---63M |
Net investment product transactions | -38.26%-524M | 107.31%732M | -181.77%-906M | -163.89%-8.86B | 238.89%425M | -234.88%-379M | -203.20%-10.02B | -73.57%1.11B | 162.20%13.87B | -152.89%-306M |
Net changes in other investments | -282.46%-208M | 85.71%234M | -49.44%-133M | 530.19%3.01B | 6,106.52%2.86B | 235.29%114M | -44.25%126M | -152.05%-89M | 190.34%477M | 105.95%46M |
Investing cash flow | 19.64%-18.38B | 27.49%-20.74B | -248.61%-61.72B | 28.21%-76.3B | -211.41%-7.12B | -28.63%-22.88B | -69.01%-28.6B | 77.29%-17.71B | -67.09%-106.28B | 133.75%6.39B |
Financing cash flow | ||||||||||
Net issuance payments of debt | 1,884.66%20.18B | -57.21%10.82B | 112,908.11%41.74B | -95.56%3.21B | -38.16%-23.05B | -89.50%1.02B | 75.03%25.28B | -100.06%-37M | 974.39%72.37B | -668.09%-16.68B |
Net common stock issuance | 24.74%-3.38B | 14.67%-4.43B | 0.00%-1M | 3.41%-9.68B | 99.99%-1M | -448,500.00%-4.49B | -518,900.00%-5.19B | ---1M | 7.00%-10.02B | -1,001,700.00%-10.02B |
Increase or decrease of lease financing | -38.87%-2.12B | -0.60%-2B | -1.29%-1.58B | -6.70%-7.09B | -16.92%-2.03B | 27.02%-1.52B | -126.17%-1.99B | 20.17%-1.56B | -25.99%-6.65B | -16.63%-1.73B |
Cash dividends paid | 0.85%-8.06B | --0 | 0.99%-8.09B | -4.70%-16.29B | --0 | 1.53%-8.13B | --0 | -11.74%-8.17B | 4.16%-15.56B | --0 |
Cash dividends for minorities | --0 | --0 | -57.73%-571M | ---362M | --0 | --0 | --0 | ---362M | --0 | --0 |
Net other fund-raising expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---2.27B | ---- |
Financing cash flow | 150.60%6.64B | -75.75%4.39B | 411.22%31.51B | -179.76%-30.21B | 18.33%-25.08B | -1,896.50%-13.12B | 33.46%18.11B | -118.18%-10.12B | 248.26%37.88B | -739.14%-30.7B |
Net cash flow | ||||||||||
Beginning cash position | 7.76%151.33B | -1.98%153.15B | 1.38%146.66B | -11.56%144.67B | 6.48%138.76B | -0.47%140.43B | 10.67%156.25B | -11.56%144.67B | -1.14%163.59B | -6.10%130.32B |
Current changes in cash | 2,262.78%28.57B | 141.92%7.36B | -100.24%-14M | 80.47%-4.75B | -54.66%5.76B | 121.69%1.21B | -854.18%-17.56B | 119.71%5.84B | -126.43%-24.31B | -31.16%12.71B |
Effect of exchange rate changes | 426.70%9.41B | -625.79%-9.18B | 13.26%6.5B | 25.06%6.74B | 30.53%2.14B | 44.65%-2.88B | -0.96%1.75B | -20.23%5.74B | -39.05%5.39B | -74.16%1.64B |
End cash Position | 36.43%189.31B | 7.76%151.33B | -1.98%153.15B | 1.38%146.66B | 1.38%146.66B | 6.48%138.76B | -0.47%140.43B | 10.67%156.25B | -11.56%144.67B | -11.56%144.67B |
Free cash flow | 28.85%20.47B | 109.49%2.48B | -42.75%6.64B | 123.88%22.12B | 13.28%20.79B | 568.78%15.89B | -48.76%-26.16B | 112.89%11.6B | -1,214.74%-92.62B | -19.65%18.36B |
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 |