Sanyo Trading Co., Ltd.JP:3176
| Sep 30, 2013 | Sep 30, 2014 | Sep 30, 2015 | Sep 30, 2016 | Sep 30, 2017 | Sep 30, 2018 | Sep 30, 2019 | Sep 30, 2020 | Sep 30, 2021 | Sep 30, 2022 | Sep 30, 2023 |
---|
Profit (loss) before income taxes | 2,731 | 3,480 | 4,011 | 4,252 | 5,248 | 5,770 | 6,064 | 4,890 | 6,101 | 6,524 | 7,381 |
---|
Depreciation | 165 | 170 | 174 | 185 | 201 | 192 | 352 | 383 | 365 | 478 | 430 |
---|
Amortization of goodwill | 153 | 4 | 5 | 75 | 149 | 163 | 163 | 320 | 254 | 187 | 578 |
---|
Increase (decrease) in allowance for doubtful accounts | 1 | -5 | 9 | -14 | 35 | 4 | -21 | 0 | 26 | 0 | 10 |
---|
Increase (decrease) in provision for bonuses | - | - | - | - | - | - | - | - | - | -9 | 654 |
---|
Increase (decrease) in retirement benefit liability | - | 61 | 72 | 52 | 20 | -3 | 82 | 17 | -14 | 2 | -29 |
---|
Increase (decrease) in other provisions | -59 | -21 | -5 | 4 | 14 | -12 | -1 | 43 | 22 | 6 | 65 |
---|
Interest and dividend income | -51 | -75 | -79 | -87 | -93 | -77 | -89 | -104 | -101 | -109 | -125 |
---|
Interest expenses | 17 | 50 | 38 | 15 | 16 | 36 | 23 | 20 | 19 | 42 | 101 |
---|
Foreign exchange losses (gains) | -122 | -65 | -6 | 89 | -56 | -22 | 35 | 31 | -36 | -246 | -51 |
---|
Gain on bargain purchase | - | - | - | - | - | - | - | - | - | -293 | - |
---|
Loss on valuation of shares of subsidiaries and associates | - | 45 | - | - | - | 52 | - | - | - | 68 | - |
---|
Gain on sales of investment securities | - | - | - | - | - | - | - | - | - | - | -231 |
---|
Decrease (increase) in notes and accounts receivable - trade and contract assets | - | - | - | - | - | - | - | - | - | -4,255 | -155 |
---|
Decrease (increase) in inventories | -327 | -1,166 | -897 | -185 | -2,371 | -1,136 | -925 | 789 | -3,016 | -5,299 | 187 |
---|
Increase (decrease) in trade payables | 334 | 1,195 | -1,071 | -16 | 959 | 191 | 47 | -1,467 | 2,061 | 2,054 | -1,229 |
---|
Increase (decrease) in contract liabilities | - | - | - | - | - | - | - | - | - | -294 | 189 |
---|
Decrease (increase) in advance payments to suppliers | -420 | 353 | -111 | -53 | -98 | -459 | 510 | -146 | 87 | 17 | 90 |
---|
Other, net | 36 | -43 | -128 | -56 | -51 | -229 | 184 | 329 | -407 | -137 | 270 |
---|
Subtotal | 2,230 | 3,268 | 2,089 | 4,196 | 1,887 | 3,252 | 6,835 | 8,273 | 3,978 | -1,266 | 8,133 |
---|
Interest and dividends received | 51 | 75 | 78 | 87 | 93 | 77 | 88 | 105 | 102 | 109 | 125 |
---|
Interest paid | -19 | -43 | -44 | -15 | -17 | -36 | -23 | -15 | -24 | -41 | -106 |
---|
Income taxes paid | -1,071 | -1,193 | -1,214 | -1,270 | -1,785 | -1,840 | -1,811 | -2,176 | -1,801 | -2,198 | -2,234 |
---|
Net cash provided by (used in) operating activities | 1,212 | 2,106 | 909 | 2,997 | 178 | 1,584 | 5,088 | 6,186 | 2,254 | -3,395 | 5,918 |
---|
Payments into time deposits | - | - | - | - | -34 | - | - | - | - | -229 | -179 |
---|
Proceeds from withdrawal of time deposits | - | - | - | 4 | - | 20 | - | - | - | 188 | 212 |
---|
Purchase of property, plant and equipment | -273 | -175 | -90 | -147 | -132 | -309 | -262 | -802 | -876 | -239 | -129 |
---|
Proceeds from sale of property, plant and equipment | 108 | 17 | 17 | 1 | - | - | - | 2 | 143 | 42 | 68 |
---|
Purchase of intangible assets | -15 | -20 | -3 | -49 | -514 | -144 | -93 | -16 | -6 | -5 | -221 |
---|
Purchase of investment securities | -15 | -98 | -18 | -19 | -22 | -23 | -24 | -21 | -15 | -48 | -272 |
---|
Proceeds from sale of investment securities | 29 | - | 4 | - | - | 263 | 1 | 20 | 29 | 27 | 292 |
---|
Purchase of shares of subsidiaries resulting in change in scope of consolidation | - | - | - | -823 | -281 | - | - | -1,045 | - | -1,504 | -1,471 |
---|
Contingent consideration payments of shares of subsidiaries | - | - | - | - | - | - | - | - | - | - | -397 |
---|
Purchase of shares of subsidiaries and associates | -53 | -117 | -158 | -116 | - | -236 | -276 | -68 | -205 | - | -268 |
---|
Loan advances | - | - | -53 | -115 | -450 | -36 | -235 | -265 | -180 | -30 | -53 |
---|
Proceeds from collection of loans receivable | 0 | 10 | 0 | 53 | 162 | 40 | 52 | 46 | 182 | - | 42 |
---|
Other, net | 28 | 21 | 76 | 3 | -8 | 11 | -8 | 5 | -19 | -11 | -540 |
---|
Net cash provided by (used in) investing activities | -229 | -385 | -196 | -1,202 | -1,359 | -409 | -1,057 | -2,189 | -1,010 | -1,809 | -2,915 |
---|
Net increase (decrease) in short-term borrowings | -994 | 574 | -407 | -487 | 866 | 247 | -942 | 3,189 | -2,302 | 3,017 | -590 |
---|
Proceeds from long-term borrowings | 50 | 50 | - | 50 | 50 | - | 70 | 90 | 100 | 100 | 50 |
---|
Repayments of long-term borrowings | -760 | -50 | - | -67 | -134 | - | -50 | -296 | - | -113 | -95 |
---|
Dividends paid | -504 | -432 | -615 | -687 | -773 | -873 | -1,016 | -1,060 | -1,089 | -1,120 | -1,207 |
---|
Dividends paid to non-controlling interests | - | - | -22 | -27 | -21 | -467 | -12 | -12 | -6 | -8 | -7 |
---|
Other, net | -4 | -2 | -3 | -3 | -4 | -5 | -7 | -77 | -5 | -12 | -18 |
---|
Net cash provided by (used in) financing activities | -961 | -83 | -1,047 | -1,221 | -16 | -1,297 | -1,958 | 1,834 | -3,302 | 1,864 | -1,867 |
---|
Effect of exchange rate change on cash and cash equivalents | 72 | 37 | 45 | -64 | 49 | -11 | -50 | -13 | 69 | 275 | 33 |
---|
Net increase (decrease) in cash and cash equivalents | 93 | 1,676 | -290 | 511 | -1,147 | -133 | 2,023 | 5,818 | -1,989 | -3,065 | 1,169 |
---|
Increase in cash and cash equivalents resulting from inclusion of subsidiaries in consolidation | - | - | - | - | 35 | - | 57 | 52 | 17 | 120 | 13 |
---|