Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Moody's
MCO
5
Apple
AAPL
(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 | 31.96%174.16B | -4.36%131.98B | 7.88%138B | 0.29%127.91B | 22.08%127.54B | -37.63%104.47B | 131.52%167.51B | 3.25%72.35B | 8.76%70.08B | -6.48%64.43B |
Net profit before non-cash adjustment | 1,247.34%74.77B | -112.80%-6.52B | 122.14%50.93B | 133.59%22.93B | -169.74%-68.26B | -32.73%97.88B | 187.96%145.51B | 188.27%50.53B | 189.07%17.53B | -39.14%6.06B |
Total adjustment of non-cash items | 2.28%113.16B | -12.15%110.63B | 1.87%125.93B | -5.28%123.62B | 341.96%130.52B | -59.88%29.53B | 47.17%73.61B | 13.99%50.01B | 24.29%43.87B | -30.51%35.3B |
-Depreciation and amortization | 1.60%98.03B | -11.32%96.49B | -5.75%108.81B | 48.07%115.45B | 106.25%77.97B | -4.20%37.8B | 2.32%39.46B | -0.51%38.57B | -10.88%38.76B | 2.65%43.49B |
-Reversal of impairment losses recognized in profit and loss | -13.70%23.98B | 175.39%27.79B | -12.74%10.09B | -30.35%11.56B | 6.00%16.6B | -30.62%15.66B | 213.34%22.57B | -53.95%7.2B | 46.51%15.64B | 184.97%10.68B |
-Share of associates | -15.08%-6.8B | -62.73%-5.91B | 30.87%-3.63B | -321.77%-5.25B | -66.44%-1.25B | 40.30%-748M | -116.30%-1.25B | 277.66%7.69B | -125.77%-4.33B | -58.17%-1.92B |
-Disposal profit | --0 | --0 | -101.11%-8.87B | -67.31%-4.41B | -196.95%-2.64B | -55.07%2.72B | 48.67%6.05B | 26.62%4.07B | 235.47%3.22B | -145.77%-2.37B |
-Deferred income tax | 228.23%9.88B | ---7.7B | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Other non-cash items | -34,979.41%-11.93B | -100.17%-34M | 211.30%19.54B | -84.25%6.28B | 253.78%39.84B | -482.52%-25.9B | 190.09%6.77B | 20.19%-7.52B | 35.39%-9.42B | -2,150.35%-14.58B |
Changes in working capital | -149.41%-13.77B | 171.70%27.86B | -108.54%-38.86B | -128.55%-18.64B | 384.50%65.28B | 55.54%-22.95B | -83.06%-51.61B | -425.03%-28.19B | -62.40%8.67B | 183.70%23.07B |
-Change in receivables | -124.92%-7.11B | 22.10%28.54B | 145.28%23.38B | -446.99%-51.63B | -55.57%14.88B | 213.20%33.49B | -27.22%-29.58B | -877.02%-23.25B | -110.75%-2.38B | 224.12%22.13B |
-Change in inventory | -75.54%7.73B | 179.06%31.59B | 8.64%-39.96B | -161.85%-43.74B | 427.60%70.71B | 46.66%-21.59B | -237.10%-40.47B | -159.69%-12.01B | 11.00%20.11B | 1,147.01%18.12B |
-Change in payables | 84.34%-3.42B | -9.62%-21.81B | -127.37%-19.89B | 419.62%72.69B | -3.86%-22.74B | -207.36%-21.9B | 100.52%20.4B | 198.61%10.17B | 57.90%-10.32B | -693.72%-24.5B |
-Provision for loans, leases and other losses | -4.78%-10.97B | -339.19%-10.47B | -159.01%-2.38B | 66.10%4.04B | 118.77%2.43B | -562.12%-12.95B | 37.05%-1.96B | -347.18%-3.11B | -82.82%1.26B | 149.22%7.32B |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | 32.71%6.99B | 5.27B | ||||||||
Interest paid (cash flow from operating activities) | 0.28%-12.39B | 20.56%-12.43B | -56.43%-15.64B | -86.17%-10B | -130.91%-5.37B | 45.51%-2.33B | -50.95%-4.27B | 12.36%-2.83B | 21.58%-3.23B | 4.15%-4.12B |
Interest received (cash flow from operating activities) | 12.33%2.2B | -77.49%1.96B | 19.54%8.69B | 11.00%7.27B | 90.79%6.55B | -14.33%3.43B | -9.18%4.01B | -20.75%4.41B | 32.72%5.57B | -1.34%4.19B |
Tax refund paid | 9.38%-7.3B | 74.55%-8.06B | -219.93%-31.67B | 49.06%-9.9B | 28.10%-19.43B | -54.79%-27.02B | -160.63%-17.46B | -93.25%-6.7B | -3.87%-3.47B | -16.72%-3.34B |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | -1M | 0 | 0 | 200.00%1M | -200.00%-1M |
Operating cash flow | 37.85%163.65B | 19.46%118.72B | -13.80%99.38B | 5.49%115.28B | 39.12%109.29B | -47.56%78.55B | 122.78%149.79B | -2.49%67.24B | 12.72%68.95B | -7.31%61.17B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 30.11%-55.93B | -19.62%-80.02B | -2.10%-66.9B | -15.40%-65.52B | -43.90%-56.78B | 3.47%-39.46B | -8.13%-40.88B | -3.31%-37.81B | 9.79%-36.59B | 6.48%-40.57B |
Net business purchase and sale | -97.69%732M | --31.69B | --0 | 109.45%84.13B | -20,497.64%-890.23B | ---4.32B | ---- | -595.45%-14.83B | -147.33%-2.13B | 84.42%-862M |
Net investment product transactions | -89.26%314M | -86.28%2.93B | 261.96%21.32B | -74.02%5.89B | 371.02%22.67B | 45.41%4.81B | -87.79%3.31B | 479.53%27.1B | -407.40%-7.14B | 4.73%2.32B |
Advance cash and loans provided to other parties | ---- | ---- | -66.67%-410M | 60.95%-246M | -12.90%-630M | 81.08%-558M | -182.30%-2.95B | 74.37%-1.05B | -45.09%-4.08B | ---2.81B |
Repayment of advance payments to other parties and cash income from loans | -94.77%36M | 174.10%688M | -98.24%251M | 5,089.45%14.27B | -4.84%275M | -56.99%289M | 10.34%672M | 89.13%609M | -38.08%322M | 122.22%520M |
Net changes in other investments | 124.32%2.54B | -16.94%-10.44B | 10.04%-8.93B | -85.30%-9.92B | 39.97%-5.36B | 6.03%-8.92B | -143.41%-9.49B | 5.64%-3.9B | -275.05%-4.13B | -43.68%-1.1B |
Investing cash flow | 5.17%-52.31B | -0.90%-55.16B | -291.10%-54.67B | 103.08%28.61B | -1,831.32%-930.05B | 2.40%-48.16B | -65.20%-49.34B | 44.44%-29.87B | -26.49%-53.75B | 10.01%-42.5B |
Financing cash flow | ||||||||||
Net issuance payments of debt | 102.82%1.42B | -123.58%-50.3B | 208.26%213.33B | -130.37%-197.06B | 8,386.63%648.8B | 113.21%7.65B | -360.52%-57.86B | -73.85%-12.56B | 51.99%-7.23B | -182.81%-15.05B |
Net common stock issuance | -46,975.00%-1.88B | -33.33%-4M | -100.00%-3M | -69.31%82.4B | 2,983,633.33%268.52B | -100.06%-9M | 134,166.67%16.09B | ---12M | ---- | ---- |
Increase or decrease of lease financing | -23.98%-6.41B | ---5.17B | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash dividends paid | 0.29%-11.76B | -0.31%-11.79B | -24.04%-11.76B | 18.80%-9.48B | 46.60%-11.67B | -116.79%-21.86B | -135.77%-10.08B | -0.23%-4.28B | 0.12%-4.27B | 4.58%-4.27B |
Cash dividends for minorities | 3.40%-1.22B | 90.30%-1.26B | 19.18%-13.03B | -1,053.69%-16.12B | -5.12%-1.4B | 43.81%-1.33B | -43.51%-2.37B | -338.30%-1.65B | 13.56%-376M | 66.31%-435M |
Net other fund-raising expenses | 86.53%-613M | 98.44%-4.55B | -1,676.26%-291.81B | 339.53%18.51B | -158.32%-7.73B | 56.26%-2.99B | -5,321.37%-6.84B | 109.70%131M | 14.34%-1.35B | 94.25%-1.58B |
Financing cash flow | 71.99%-20.47B | 29.23%-73.09B | 15.17%-103.27B | -113.58%-121.74B | 4,934.04%896.52B | 69.63%-18.55B | -232.40%-61.06B | -38.96%-18.37B | 38.04%-13.22B | 14.74%-21.34B |
Net cash flow | ||||||||||
Beginning cash position | 1.03%190.64B | -19.56%188.7B | 18.52%234.59B | 62.59%197.93B | 7.89%121.73B | 46.86%112.84B | 36.75%76.83B | 2.91%56.19B | -1.02%54.6B | -19.09%55.16B |
Current changes in cash | 1,053.71%90.88B | 83.73%-9.53B | -364.39%-58.56B | -70.77%22.15B | 539.22%75.76B | -69.91%11.85B | 107.31%39.39B | 861.97%19B | 174.16%1.98B | 57.41%-2.66B |
Effect of exchange rate changes | 14.51%13.14B | 14.40%11.47B | -31.48%10.03B | 3,271.89%14.63B | 118.17%434M | 26.09%-2.39B | -439.03%-3.23B | 282.22%953M | 50.57%-523M | -129.41%-1.06B |
Cash adjustments other than cash changes | ---- | ---- | ---- | --228M | ---- | -269.28%-565M | -122.01%-153M | 407.30%695M | -95.66%137M | 216.87%3.16B |
End cash Position | 54.56%294.66B | 2.46%190.64B | -20.81%186.06B | 18.70%234.94B | 62.59%197.93B | 7.89%121.73B | 46.86%112.84B | 36.75%76.83B | 2.91%56.19B | -17.92%54.6B |
Free cash flow | 127.23%75.34B | 187.84%33.16B | -75.77%11.52B | 6.15%47.54B | 18.34%44.79B | -65.12%37.85B | 282.60%108.52B | -7.41%28.36B | 53.88%30.63B | -8.34%19.91B |
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 |