DANTO HOLDINGS CORPORATIONJP:5337
| Dec 31, 2012 | Dec 31, 2013 | Dec 31, 2014 | Dec 31, 2015 | Dec 31, 2016 | Dec 31, 2017 | Dec 31, 2018 | Dec 31, 2019 | Dec 31, 2020 | Dec 31, 2021 | Dec 31, 2022 |
---|
Profit (loss) before income taxes | -29 | 50 | -227 | -607 | -214 | 54 | -73 | -225 | 311 | -1,005 | -325 |
---|
Depreciation | 185 | 140 | 111 | 101 | 103 | 196 | 210 | 188 | 217 | 193 | 179 |
---|
Gain on sale of non-current assets | - | - | - | - | - | - | - | -180 | - | - | -739 |
---|
Loss on retirement of non-current assets | 22 | 2 | 30 | - | 69 | 3 | 1 | 1 | 247 | - | - |
---|
Loss on valuation of investment securities | 13 | - | 6 | - | - | - | - | - | - | - | - |
---|
Amortization of goodwill | - | - | - | - | - | - | 7 | 23 | 56 | 42 | 49 |
---|
Increase (decrease) in allowance for doubtful accounts | -9 | -12 | 40 | -33 | 2 | -3 | -17 | - | 4 | - | - |
---|
Increase (decrease) in retirement benefit liability | - | - | 336 | 66 | 9 | 15 | -26 | 10 | 8 | 10 | 11 |
---|
Interest and dividend income | -42 | -78 | -51 | -46 | -56 | -53 | -52 | -48 | -39 | -33 | -40 |
---|
Interest expenses | 10 | 10 | 10 | 8 | 8 | 8 | 8 | 7 | 6 | 6 | 5 |
---|
Foreign exchange losses (gains) | -231 | -299 | -236 | 7 | 7 | 50 | 36 | 29 | 115 | -247 | -277 |
---|
Loss (gain) of derivatives | 48 | 40 | 19 | -1 | 4 | - | -3 | - | -1 | - | -2 |
---|
Subsidies for employment adjustment | - | - | - | - | - | - | - | - | -38 | -60 | -5 |
---|
Share of loss (profit) of entities accounted for using equity method | -72 | -42 | - | - | - | - | - | - | - | 445 | 348 |
---|
Loss (gain) on change in equity | - | - | - | - | - | - | - | - | - | -25 | 1 |
---|
Decrease (increase) in operating accounts receivable | - | - | - | - | - | - | - | - | - | -49 | - |
---|
Decrease (increase) in operating loans receivable | - | - | - | - | - | - | - | - | -5,131 | 5,004 | - |
---|
Decrease (increase) in trade receivables | 107 | 12 | -17 | 116 | 12 | 150 | 183 | -30 | 176 | 32 | -21 |
---|
Decrease (increase) in inventories | -86 | -119 | -165 | 105 | -37 | -138 | -157 | 81 | 35 | -186 | -240 |
---|
Decrease (increase) in derivatives credit | - | - | - | - | - | - | - | - | -21 | - | - |
---|
Increase (decrease) in derivatives liabilities | - | - | - | - | - | - | - | - | 37 | -38 | - |
---|
Increase (decrease) in trade payables | -129 | 14 | -49 | -35 | -62 | 31 | -20 | -39 | 7 | 1 | -28 |
---|
Increase (decrease) in accrued consumption taxes | -1 | -8 | 6 | -3 | -12 | 19 | -23 | 17 | -19 | 6 | -18 |
---|
Increase (decrease) in advances received | - | - | - | - | - | - | - | - | - | 255 | 14 |
---|
Increase or decrease of the building demolition cost allowance | - | - | - | - | - | - | - | - | 728 | -246 | -481 |
---|
Increase (decrease) in guarantee deposits received | -112 | -127 | -17 | 4 | -4 | -1 | -22 | -5 | -11 | -4 | -61 |
---|
Other, net | 2 | -37 | 70 | 89 | -27 | -56 | 59 | -4 | -121 | -140 | 151 |
---|
Subtotal | -487 | -515 | -560 | -254 | -368 | -203 | -213 | -272 | -5,975 | 3,959 | -1,484 |
---|
Interest and dividends received | 42 | 55 | 43 | 46 | 56 | 53 | 53 | 48 | 47 | 33 | 40 |
---|
Interest paid | -10 | -10 | -10 | -8 | -8 | -7 | -8 | -7 | -6 | -6 | -5 |
---|
Income taxes paid | -16 | -29 | -43 | -55 | -15 | -23 | -82 | -110 | -73 | -96 | -26 |
---|
Income taxes refund | - | - | - | - | - | - | - | - | 35 | 1 | 23 |
---|
Subsidies for employment adjustment received | - | - | - | - | - | - | - | - | 38 | 60 | 5 |
---|
Net cash provided by (used in) operating activities | -472 | -499 | -570 | -272 | -336 | -181 | -251 | -342 | -5,429 | 3,952 | -1,445 |
---|
Purchase of property, plant and equipment | -40 | -25 | -14 | -20 | -258 | -377 | -214 | -67 | -300 | -299 | -540 |
---|
Proceeds from sale of property, plant and equipment | - | 35 | 19 | - | - | 73 | 4 | 219 | - | - | 751 |
---|
Purchase of intangible assets | -6 | -52 | -10 | - | -3 | -19 | -117 | -10 | -11 | -4 | - |
---|
Purchase of investment securities | -22 | -304 | -609 | -1,605 | -1,696 | -685 | -527 | -23 | -163 | -107 | -39 |
---|
Decrease (increase) in short-term loans receivable | - | - | - | - | - | - | - | - | 15 | - | -150 |
---|
Proceeds from derivative | 26 | 6 | 15 | 5 | 4 | - | 3 | - | 1 | - | 2 |
---|
Purchase of shares of subsidiaries resulting in change in scope of consolidation | -52 | - | - | - | - | - | -324 | - | - | - | -15 |
---|
Net cash provided by (used in) investing activities | -155 | 213 | -495 | -1,549 | -834 | 745 | -383 | 426 | 4,509 | -412 | 8 |
---|
Increase (decrease) in short-term borrowings | - | - | -12 | -25 | -25 | -25 | -25 | -387 | 4,890 | -4,750 | - |
---|
Repayments of lease liabilities | - | - | - | - | - | - | - | -1 | -7 | -9 | -11 |
---|
Purchase of treasury shares | - | - | -1 | -2 | -1 | -1 | - | - | - | - | - |
---|
Dividends paid to non-controlling interests | - | - | - | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 |
---|
Net cash provided by (used in) financing activities | -3 | -4 | -16 | -14 | -29 | -29 | -27 | -391 | 4,880 | -4,762 | -13 |
---|
Effect of exchange rate change on cash and cash equivalents | 232 | 299 | 236 | -7 | -60 | 9 | 6 | 4 | -72 | 362 | 280 |
---|
Net increase (decrease) in cash and cash equivalents | -399 | 9 | -845 | -1,844 | -1,261 | 544 | -655 | -304 | 3,887 | -860 | -1,171 |
---|
Increase in cash and cash equivalents resulting from merger | - | - | - | - | - | - | - | - | - | - | - |
---|
Decrease in cash and cash equivalents resulting from exclusion of subsidiaries from consolidation | - | - | - | - | - | - | - | - | - | -1,792 | - |
---|