Quarterly
Annual
| Unit: USD | 2025-11-17 | 2025-08-06 | 2025-03-31 | 2024-11-15 | 2024-08-07 | 2024-02-21 | 2023-11-17 | 2023-08-24 | 2023-08-09 | 2023-02-21 | 2022-11-18 | 2022-08-26 | 2022-08-10 | 2022-03-31 | 2022-02-18 | 2021-11-18 | 2021-08-24 | 2021-08-04 | 2021-02-19 | 2020-11-17 | 2020-08-25 | 2020-08-06 | 2020-02-19 | 2019-11-25 | 2019-08-27 | 2019-08-06 | 2019-02-21 | 2018-11-20 | 2018-08-28 | 2018-08-03 | 2018-02-23 | 2017-11-24 | 2017-08-29 | 2017-08-04 | 2017-03-03 | 2016-11-30 | 2016-08-31 | 2016-08-04 | 2016-02-29 | 2015-12-10 | 2015-09-11 | 2015-08-03 | 2015-02-27 | 2014-12-01 | 2014-09-10 | 2014-08-05 | 2014-03-05 | 2013-12-06 | 2013-09-13 | 2013-08-21 | 2013-03-08 | 2012-12-12 | 2012-09-19 | 2012-08-07 | 2012-03-09 | 2011-12-09 | 2011-09-21 | 2011-09-07 | 2011-03-11 | 2010-12-09 | 2010-09-21 | 2010-08-03 | 2010-03-10 | 2009-11-30 | 2009-09-18 | 2009-08-05 | 2009-03-10 | 2008-12-22 | 2008-10-03 | 2008-08-08 | 2008-03-31 | 2008-01-18 | 2007-11-19 | 2007-09-19 | 2007-08-09 | 2007-03-31 | 2007-01-19 | 2006-08-21 | 2006-03-31 | 2006-02-15 | 2005-11-17 | 2005-09-13 | 2005-08-24 | 2005-03-31 | 2005-02-15 | 2005-01-19 | 2004-12-22 | 2004-09-13 | 2003-01-15 | 2002-12-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
profit before income taxes | 292,334,000,000 | 559,474,000,000 | 514,924,000,000 | 237,404,000,000 | 311,360,000,000 | -73,433,000,000 | 289,811,000,000 | 358,282,000,000 | 335,025,000,000 | 288,492,000,000 | 282,327,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation, amortization and impairment losses excluding equipment on operating leases | 479,023,000,000 | 178,612,000,000 | 194,893,000,000 | 366,806,000,000 | 187,926,000,000 | 603,367,000,000 | 373,775,000,000 | 185,697,000,000 | 185,697,000,000 | 536,890,000,000 | 357,304,000,000 | 161,431,000,000 | 161,431,000,000 | 153,074,000,000 | 457,989,000,000 | 307,990,000,000 | 151,291,000,000 | 151,291,000,000 | 444,545,000,000 | 294,284,000,000 | 149,419,000,000 | 149,419,000,000 | 529,727,000,000 | 327,903,000,000 | 170,016,000,000 | 170,016,000,000 | 518,386,000,000 | 352,269,000,000 | 186,819,000,000 | 186,819,000,000 | 531,230,000,000 | 351,815,000,000 | 177,979,000,000 | 177,979,000,000 | 491,994,000,000 | 328,087,000,000 | 167,075,000,000 | 167,075,000,000 | 493,836,000,000 | 326,092,000,000 | 161,009,000,000 | 161,009,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
share of (profit) loss of investments accounted for using the equity method | -10,895,000,000 | -4,213,000,000 | -28,247,000,000 | 20,759,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
finance income and finance costs | 12,776,000,000 | 56,404,000,000 | -19,468,000,000 | -37,677,000,000 | -41,502,000,000 | -102,083,000,000 | -92,349,000,000 | -19,992,000,000 | -19,992,000,000 | -62,159,000,000 | -69,589,000,000 | -21,458,000,000 | -21,458,000,000 | -13,583,000,000 | -42,769,000,000 | -21,478,000,000 | -2,066,000,000 | -2,066,000,000 | 52,741,000,000 | 34,301,000,000 | 6,752,000,000 | 6,752,000,000 | -36,878,000,000 | -37,602,000,000 | -9,127,000,000 | -9,127,000,000 | -68,087,000,000 | -51,523,000,000 | -39,201,000,000 | -39,201,000,000 | 11,628,000,000 | 18,208,000,000 | 14,519,000,000 | 14,519,000,000 | -47,547,000,000 | -17,878,000,000 | -10,901,000,000 | -10,901,000,000 | -10,947,000,000 | 2,707,000,000 | -2,239,000,000 | -2,239,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
interest income and interest costs from financial services | -92,639,000,000 | -44,381,000,000 | -41,997,000,000 | -84,567,000,000 | -42,969,000,000 | -113,840,000,000 | -75,284,000,000 | -36,616,000,000 | -36,616,000,000 | -113,821,000,000 | -75,593,000,000 | -38,856,000,000 | -38,856,000,000 | -36,054,000,000 | -119,818,000,000 | -79,985,000,000 | -38,508,000,000 | -38,508,000,000 | -99,425,000,000 | -63,235,000,000 | -28,354,000,000 | -28,354,000,000 | -98,250,000,000 | -64,586,000,000 | -32,344,000,000 | -32,344,000,000 | -92,655,000,000 | -60,705,000,000 | -29,870,000,000 | -29,870,000,000 | -96,331,000,000 | -62,832,000,000 | -30,983,000,000 | -30,983,000,000 | -89,139,000,000 | -59,724,000,000 | -30,522,000,000 | -30,522,000,000 | -120,419,000,000 | -80,846,000,000 | -39,099,000,000 | -39,099,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
trade receivables | 162,755,000,000 | 186,576,000,000 | -161,809,000,000 | 245,994,000,000 | 136,517,000,000 | -90,595,000,000 | 24,114,000,000 | 134,426,000,000 | 134,426,000,000 | 65,377,000,000 | 32,586,000,000 | 83,139,000,000 | 83,139,000,000 | -124,741,000,000 | 100,704,000,000 | 137,863,000,000 | 101,500,000,000 | 101,500,000,000 | 6,927,000,000 | -47,843,000,000 | 33,546,000,000 | 33,546,000,000 | 144,006,000,000 | 72,277,000,000 | 9,919,000,000 | 9,919,000,000 | 105,991,000,000 | 30,775,000,000 | 25,256,000,000 | 25,256,000,000 | 57,230,000,000 | 19,816,000,000 | 43,116,000,000 | 43,116,000,000 | 108,895,000,000 | 80,136,000,000 | 93,656,000,000 | 93,656,000,000 | 60,095,000,000 | 36,657,000,000 | -18,337,000,000 | -18,337,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
inventories | 23,078,000,000 | 77,848,000,000 | -48,329,000,000 | -128,762,000,000 | -108,546,000,000 | -76,415,000,000 | -905,000,000 | 29,146,000,000 | 29,146,000,000 | -118,123,000,000 | -129,729,000,000 | -23,038,000,000 | -23,038,000,000 | -8,091,000,000 | -200,804,000,000 | -204,437,000,000 | -178,826,000,000 | -178,826,000,000 | 88,067,000,000 | 32,367,000,000 | -91,946,000,000 | -91,946,000,000 | -14,088,000,000 | -102,759,000,000 | -12,930,000,000 | -12,930,000,000 | -105,008,000,000 | -45,257,000,000 | 12,510,000,000 | 12,510,000,000 | -104,753,000,000 | -38,027,000,000 | -75,532,000,000 | -75,532,000,000 | -57,852,000,000 | -54,326,000,000 | -19,740,000,000 | -19,740,000,000 | 51,020,000,000 | 78,041,000,000 | 67,768,000,000 | 67,768,000,000 | -64,897,000,000 | -44,031,000,000 | -3,515,000,000 | -3,515,000,000 | -9,686,000,000 | 39,676,000,000 | 38,389,000,000 | 38,389,000,000 | -143,483,000,000 | -91,728,000,000 | -52,945,000,000 | -52,945,000,000 | -45,264,000,000 | 39,586,000,000 | 90,193,000,000 | 90,193,000,000 | -93,519,000,000 | 361,000,000 | 1,483,000,000 | 1,483,000,000 | 351,805,000,000 | 350,426,000,000 | 196,338,000,000 | 196,338,000,000 | -367,119,000,000 | -155,200,000,000 | -53,683,000,000 | -47,023,000,000 | -32,795,000,000 | -10,764,000,000 | -54,682,000,000 | -79,483,000,000 | -20,371,000,000 | -29,256,000,000 | -51,836,000,000 | 0 | -62,948,000,000 | |||||||||||
trade payables | -95,022,000,000 | -223,605,000,000 | 261,054,000,000 | -50,094,000,000 | -164,570,000,000 | -57,560,000,000 | -69,898,000,000 | -171,061,000,000 | -171,061,000,000 | -122,455,000,000 | -49,839,000,000 | -149,024,000,000 | -149,024,000,000 | 109,002,000,000 | -58,880,000,000 | -212,422,000,000 | -67,565,000,000 | -67,565,000,000 | 78,928,000,000 | 63,257,000,000 | -134,776,000,000 | -134,776,000,000 | -208,556,000,000 | -78,278,000,000 | -53,045,000,000 | -53,045,000,000 | -85,229,000,000 | -58,246,000,000 | -55,189,000,000 | -55,189,000,000 | -72,579,000,000 | -63,482,000,000 | -48,379,000,000 | -48,379,000,000 | -136,278,000,000 | -39,652,000,000 | -90,990,000,000 | -90,990,000,000 | -51,047,000,000 | -35,541,000,000 | 3,799,000,000 | 3,799,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
accrued expenses | -96,178,000,000 | -86,071,000,000 | 139,263,000,000 | -45,638,000,000 | -87,424,000,000 | 5,876,000,000 | -16,454,000,000 | -56,526,000,000 | -56,526,000,000 | -40,187,000,000 | -62,296,000,000 | -78,094,000,000 | -78,094,000,000 | 67,942,000,000 | -136,753,000,000 | -136,849,000,000 | -88,578,000,000 | -88,578,000,000 | -72,394,000,000 | -58,255,000,000 | -87,180,000,000 | -87,180,000,000 | -56,143,000,000 | -58,310,000,000 | -34,712,000,000 | -34,712,000,000 | -34,658,000,000 | -68,534,000,000 | -42,209,000,000 | -42,209,000,000 | -39,806,000,000 | 8,035,000,000 | -55,386,000,000 | -55,386,000,000 | -34,530,000,000 | -15,743,000,000 | -21,539,000,000 | -21,539,000,000 | -34,993,000,000 | -25,100,000,000 | -16,245,000,000 | -16,245,000,000 | -39,927,000,000 | -19,663,000,000 | -48,100,000,000 | -48,100,000,000 | -33,446,000,000 | -16,923,000,000 | -52,262,000,000 | -52,262,000,000 | -12,676,000,000 | 24,494,000,000 | -23,605,000,000 | -23,605,000,000 | -58,769,000,000 | -18,304,000,000 | -61,496,000,000 | -61,496,000,000 | -28,242,000,000 | 10,932,000,000 | -24,742,000,000 | -67,690,000,000 | -36,767,000,000 | -60,694,000,000 | -106,011,000,000 | -7,812,000,000 | -66,141,000,000 | -47,777,000,000 | -97,143,000,000 | 87,495,000,000 | 17,477,000,000 | 95,665,000,000 | -2,619,000,000 | -66,242,000,000 | 71,469,000,000 | 68,861,000,000 | -2,619,000,000 | -9,477,000,000 | 14,704,000,000 | 64,830,000,000 | ||||||||||
provisions and retirement benefit liabilities | 52,003,000,000 | 46,202,000,000 | 110,059,000,000 | 46,916,000,000 | -30,876,000,000 | 256,484,000,000 | 65,507,000,000 | -37,090,000,000 | -37,090,000,000 | -42,037,000,000 | -8,720,000,000 | 4,744,000,000 | 4,744,000,000 | -24,964,000,000 | -131,115,000,000 | -118,571,000,000 | -36,215,000,000 | -36,215,000,000 | 86,077,000,000 | 5,204,000,000 | 9,395,000,000 | 9,395,000,000 | -34,155,000,000 | -26,074,000,000 | 10,907,000,000 | 10,907,000,000 | -22,445,000,000 | 1,389,000,000 | -26,241,000,000 | -26,241,000,000 | -79,965,000,000 | -50,983,000,000 | -26,299,000,000 | -26,299,000,000 | -224,411,000,000 | -169,889,000,000 | -40,175,000,000 | -40,175,000,000 | 105,749,000,000 | 66,212,000,000 | 36,858,000,000 | 36,858,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
receivables from financial services | -184,470,000,000 | -195,792,000,000 | -118,084,000,000 | -578,916,000,000 | -315,249,000,000 | -1,151,028,000,000 | -728,165,000,000 | -337,122,000,000 | -337,122,000,000 | 191,359,000,000 | 302,319,000,000 | 172,869,000,000 | 172,869,000,000 | 188,408,000,000 | 321,333,000,000 | 148,032,000,000 | 21,798,000,000 | 21,798,000,000 | -11,553,000,000 | 83,385,000,000 | 199,194,000,000 | 199,194,000,000 | 30,472,000,000 | 47,293,000,000 | 6,582,000,000 | 6,582,000,000 | -165,210,000,000 | -106,677,000,000 | -48,179,000,000 | -48,179,000,000 | -121,704,000,000 | -11,620,000,000 | -5,461,000,000 | -5,461,000,000 | 45,959,000,000 | 63,491,000,000 | 27,098,000,000 | 27,098,000,000 | 328,043,000,000 | 200,799,000,000 | 104,402,000,000 | 104,402,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
equipment on operating leases | -280,600,000,000 | -171,611,000,000 | -205,304,000,000 | -260,142,000,000 | -76,747,000,000 | 79,487,000,000 | 95,596,000,000 | 45,052,000,000 | 45,052,000,000 | 653,490,000,000 | 493,778,000,000 | 263,933,000,000 | 263,933,000,000 | 170,980,000,000 | 620,000,000 | -101,068,000,000 | -92,131,000,000 | -92,131,000,000 | -118,989,000,000 | -65,320,000,000 | 16,833,000,000 | 16,833,000,000 | -248,773,000,000 | -173,982,000,000 | -53,086,000,000 | -53,086,000,000 | -141,291,000,000 | -94,718,000,000 | -48,399,000,000 | -48,399,000,000 | -136,548,000,000 | -108,962,000,000 | -51,744,000,000 | -51,744,000,000 | -358,848,000,000 | -281,527,000,000 | -158,531,000,000 | -158,531,000,000 | -424,387,000,000 | -320,178,000,000 | -158,340,000,000 | -158,340,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
other assets and liabilities | -191,431,000,000 | -145,670,000,000 | 403,000,000 | -82,529,000,000 | -75,349,000,000 | -71,910,000,000 | 6,255,000,000 | -50,244,000,000 | -50,244,000,000 | 109,352,000,000 | 165,071,000,000 | 17,333,000,000 | 17,333,000,000 | 64,435,000,000 | -35,454,000,000 | 28,415,000,000 | -26,033,000,000 | -26,033,000,000 | -151,391,000,000 | -72,394,000,000 | -35,335,000,000 | -35,335,000,000 | -104,211,000,000 | -12,447,000,000 | -83,469,000,000 | -83,469,000,000 | -101,717,000,000 | -30,181,000,000 | -21,513,000,000 | -21,513,000,000 | -64,373,000,000 | -7,709,000,000 | -71,802,000,000 | -71,802,000,000 | 2,583,000,000 | 6,375,000,000 | -17,245,000,000 | -17,245,000,000 | -61,480,000,000 | -11,828,000,000 | -31,714,000,000 | -31,714,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
other | 54,342,000,000 | 55,109,000,000 | -3,981,000,000 | 12,942,000,000 | 5,589,000,000 | -41,841,000,000 | -44,023,000,000 | -16,099,000,000 | -16,099,000,000 | -4,953,000,000 | 1,465,000,000 | -7,912,000,000 | -7,912,000,000 | -12,729,000,000 | -7,053,000,000 | -5,829,000,000 | -439,000,000 | -439,000,000 | -608,000,000 | 164,000,000 | -2,402,000,000 | -2,402,000,000 | 3,782,000,000 | -550,000,000 | 1,866,000,000 | 1,866,000,000 | 108,000,000 | 2,343,000,000 | 158,000,000 | 158,000,000 | 4,483,000,000 | -2,690,000,000 | 4,225,000,000 | 4,225,000,000 | -5,353,000,000 | -5,051,000,000 | -3,198,000,000 | -3,198,000,000 | 1,368,000,000 | -3,164,000,000 | -3,166,000,000 | -3,166,000,000 | -76,647,000,000 | -54,850,000,000 | -22,871,000,000 | -22,871,000,000 | -76,044,000,000 | -66,154,000,000 | -17,819,000,000 | -17,819,000,000 | -42,709,000,000 | -34,640,000,000 | -16,638,000,000 | -16,638,000,000 | -38,309,000,000 | -30,512,000,000 | -14,485,000,000 | -14,485,000,000 | -24,480,000,000 | -38,937,000,000 | -19,188,000,000 | -44,694,000,000 | -32,128,000,000 | -12,337,000,000 | -19,612,000,000 | -6,089,000,000 | -4,046,000,000 | -18,755,000,000 | -4,688,000,000 | 7,408,000,000 | -3,437,000,000 | 2,413,000,000 | -6,311,000,000 | -27,477,000,000 | 32,359,000,000 | 17,320,000,000 | 15,990,000,000 | -4,882,000,000 | -27,477,000,000 | 46,403,000,000 | 3,276,000,000 | -9,742,000,000 | 0 | 60,393,000,000 | ||||||
dividends received | 59,858,000,000 | 52,170,000,000 | 11,656,000,000 | 81,233,000,000 | 51,024,000,000 | 143,941,000,000 | 126,630,000,000 | 36,332,000,000 | 36,332,000,000 | 147,089,000,000 | 131,572,000,000 | 27,711,000,000 | 27,711,000,000 | 83,506,000,000 | 110,049,000,000 | 101,140,000,000 | 21,961,000,000 | 21,961,000,000 | 119,642,000,000 | 115,444,000,000 | 5,468,000,000 | 5,468,000,000 | 104,657,000,000 | 85,621,000,000 | 26,632,000,000 | 26,632,000,000 | 98,624,000,000 | 84,022,000,000 | 23,344,000,000 | 23,344,000,000 | 79,542,000,000 | 62,090,000,000 | 20,726,000,000 | 20,726,000,000 | 66,158,000,000 | 52,353,000,000 | 20,362,000,000 | 20,362,000,000 | 61,433,000,000 | 53,091,000,000 | 17,833,000,000 | 17,833,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
interest received | 374,017,000,000 | 178,784,000,000 | 184,676,000,000 | 362,299,000,000 | 181,054,000,000 | 406,912,000,000 | 255,998,000,000 | 115,115,000,000 | 115,115,000,000 | 230,642,000,000 | 143,741,000,000 | 66,809,000,000 | 66,809,000,000 | 58,551,000,000 | 179,173,000,000 | 118,940,000,000 | 59,109,000,000 | 59,109,000,000 | 177,097,000,000 | 118,369,000,000 | 58,567,000,000 | 58,567,000,000 | 218,353,000,000 | 145,241,000,000 | 73,532,000,000 | 73,532,000,000 | 201,325,000,000 | 130,371,000,000 | 65,751,000,000 | 65,751,000,000 | 184,581,000,000 | 117,546,000,000 | 57,816,000,000 | 57,816,000,000 | 161,616,000,000 | 106,089,000,000 | 53,294,000,000 | 53,294,000,000 | 178,208,000,000 | 120,247,000,000 | 57,923,000,000 | 57,923,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
interest paid | -227,939,000,000 | -100,070,000,000 | -126,668,000,000 | -213,162,000,000 | -99,206,000,000 | -181,948,000,000 | -110,717,000,000 | -42,861,000,000 | -42,861,000,000 | -102,890,000,000 | -68,304,000,000 | -22,396,000,000 | -22,396,000,000 | -28,588,000,000 | -69,296,000,000 | -45,457,000,000 | -19,586,000,000 | -19,586,000,000 | -83,502,000,000 | -60,381,000,000 | -27,577,000,000 | -27,577,000,000 | -113,631,000,000 | -78,768,000,000 | -32,873,000,000 | -32,873,000,000 | -105,418,000,000 | -67,779,000,000 | -25,757,000,000 | -25,757,000,000 | -79,611,000,000 | -54,613,000,000 | -22,018,000,000 | -22,018,000,000 | -69,291,000,000 | -48,710,000,000 | -20,206,000,000 | -20,206,000,000 | -71,223,000,000 | -45,943,000,000 | -20,811,000,000 | -20,811,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
income taxes paid, net of refunds | -200,236,000,000 | -66,967,000,000 | -328,724,000,000 | -158,975,000,000 | -384,385,000,000 | -242,689,000,000 | -54,106,000,000 | -54,106,000,000 | -325,308,000,000 | -255,317,000,000 | -53,859,000,000 | -53,859,000,000 | -108,326,000,000 | -71,348,000,000 | -53,888,000,000 | -53,888,000,000 | -144,107,000,000 | -47,446,000,000 | -29,945,000,000 | -29,945,000,000 | -147,350,000,000 | -106,284,000,000 | -37,861,000,000 | -37,861,000,000 | -202,677,000,000 | -143,450,000,000 | -66,818,000,000 | -66,818,000,000 | -185,174,000,000 | -127,905,000,000 | -36,217,000,000 | -36,217,000,000 | -99,461,000,000 | -43,861,000,000 | -38,322,000,000 | -38,322,000,000 | -123,146,000,000 | -76,484,000,000 | 12,243,000,000 | 12,243,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from operating activities | 365,861,000,000 | 85,659,000,000 | 138,828,000,000 | 68,691,000,000 | -81,263,000,000 | 421,719,000,000 | 379,952,000,000 | 196,122,000,000 | 196,122,000,000 | 1,712,756,000,000 | 1,341,334,000,000 | 618,127,000,000 | 618,127,000,000 | 731,818,000,000 | 947,804,000,000 | 298,086,000,000 | 7,253,000,000 | 7,253,000,000 | 826,192,000,000 | 501,889,000,000 | -71,768,000,000 | -71,768,000,000 | 605,399,000,000 | 409,951,000,000 | 195,588,000,000 | 195,588,000,000 | 498,659,000,000 | 397,195,000,000 | 214,442,000,000 | 214,442,000,000 | 622,652,000,000 | 491,104,000,000 | 176,637,000,000 | 176,637,000,000 | 458,276,000,000 | 392,145,000,000 | 171,386,000,000 | 171,386,000,000 | 958,655,000,000 | 705,514,000,000 | 415,896,000,000 | 415,896,000,000 | 918,195,000,000 | 657,364,000,000 | 354,671,000,000 | 354,671,000,000 | 870,497,000,000 | 671,502,000,000 | 304,190,000,000 | 304,190,000,000 | 512,180,000,000 | 309,807,000,000 | 176,453,000,000 | 176,453,000,000 | 507,961,000,000 | 493,639,000,000 | 201,698,000,000 | 201,698,000,000 | 765,630,000,000 | 682,889,000,000 | 337,953,000,000 | 337,953,000,000 | 1,205,410,000,000 | 974,999,000,000 | 406,133,000,000 | 406,133,000,000 | 376,196,000,000 | 486,650,000,000 | 330,536,000,000 | 330,536,000,000 | 419,455,000,000 | 547,544,000,000 | 306,240,000,000 | 241,304,000,000 | 241,304,000,000 | 408,150,000,000 | 454,961,000,000 | 169,410,000,000 | 286,481,000,000 | -6,563,000,000 | -449,985,000,000 | 746,624,000,000 | 100,476,000,000 | 456,548,000,000 | -6,563,000,000 | -36,048,000,000 | 332,687,000,000 | 712,942,000,000 | 0 | 372,229,000,000 |
cash flows from investing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments for additions to property, plant and equipment | -233,686,000,000 | -128,180,000,000 | -183,538,000,000 | -222,043,000,000 | -138,790,000,000 | -229,107,000,000 | -141,404,000,000 | -69,208,000,000 | -69,208,000,000 | -386,751,000,000 | -249,421,000,000 | -96,990,000,000 | -96,990,000,000 | -69,381,000,000 | -198,762,000,000 | -140,739,000,000 | -80,310,000,000 | -80,310,000,000 | -227,151,000,000 | -141,869,000,000 | -84,090,000,000 | -84,090,000,000 | -250,995,000,000 | -153,354,000,000 | -97,415,000,000 | -97,415,000,000 | -316,581,000,000 | -224,775,000,000 | -144,899,000,000 | -144,899,000,000 | -318,457,000,000 | -236,063,000,000 | -124,693,000,000 | -124,693,000,000 | -384,071,000,000 | -220,278,000,000 | -132,375,000,000 | -132,375,000,000 | -485,311,000,000 | -314,887,000,000 | -187,191,000,000 | -187,191,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
payments for additions to and internally developed intangible assets | -130,948,000,000 | -72,214,000,000 | -105,607,000,000 | -142,576,000,000 | -68,623,000,000 | -163,623,000,000 | -97,504,000,000 | -42,127,000,000 | -42,127,000,000 | -120,711,000,000 | -76,441,000,000 | -38,701,000,000 | -38,701,000,000 | -54,508,000,000 | -126,575,000,000 | -81,649,000,000 | -41,026,000,000 | -41,026,000,000 | -165,830,000,000 | -111,093,000,000 | -50,151,000,000 | -50,151,000,000 | -159,851,000,000 | -111,292,000,000 | -58,172,000,000 | -58,172,000,000 | -136,115,000,000 | -89,682,000,000 | -37,608,000,000 | -37,608,000,000 | -112,706,000,000 | -72,710,000,000 | -35,828,000,000 | -35,828,000,000 | -115,128,000,000 | -79,141,000,000 | -38,460,000,000 | -38,460,000,000 | -177,354,000,000 | -115,462,000,000 | -61,641,000,000 | -61,641,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales of property, plant and equipment and intangible assets | 12,277,000,000 | 2,656,000,000 | 9,864,000,000 | 2,058,000,000 | 40,000,000 | 5,049,000,000 | 4,239,000,000 | 1,332,000,000 | 1,332,000,000 | 14,740,000,000 | 13,623,000,000 | 4,496,000,000 | 4,496,000,000 | 11,051,000,000 | 16,057,000,000 | 6,554,000,000 | 4,749,000,000 | 4,749,000,000 | 4,680,000,000 | 4,739,000,000 | 3,231,000,000 | 3,231,000,000 | 10,307,000,000 | 8,668,000,000 | 7,885,000,000 | 7,885,000,000 | 16,381,000,000 | 13,882,000,000 | 7,022,000,000 | 7,022,000,000 | 15,089,000,000 | 10,293,000,000 | 4,529,000,000 | 4,529,000,000 | 15,585,000,000 | 10,223,000,000 | 5,169,000,000 | 5,169,000,000 | 19,984,000,000 | 14,406,000,000 | 11,832,000,000 | 11,832,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
payments for acquisitions of investments accounted for using the equity method | -45,825,000,000 | -44,753,000,000 | -67,039,000,000 | -60,047,000,000 | -831,000,000 | -108,882,000,000 | -38,734,000,000 | -36,734,000,000 | -36,734,000,000 | -10,340,000,000 | -10,340,000,000 | -110,747,000,000 | -2,450,000,000 | -4,802,000,000 | -2,401,000,000 | -2,401,000,000 | -2,401,000,000 | -2,401,000,000 | -2,401,000,000 | -2,401,000,000 | -2,401,000,000 | -2,450,000,000 | -2,450,000,000 | -2,450,000,000 | -2,450,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales of investments accounted for using the equity method | 13,034,000,000 | 1,142,000,000 | 9,373,000,000 | 8,858,000,000 | 10,376,000,000 | 6,466,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments for acquisitions of other financial assets | -116,397,000,000 | -53,100,000,000 | -53,583,000,000 | -249,330,000,000 | -50,174,000,000 | -207,734,000,000 | -118,990,000,000 | -65,233,000,000 | -65,233,000,000 | -468,123,000,000 | -322,025,000,000 | -176,502,000,000 | -176,502,000,000 | -79,107,000,000 | -409,524,000,000 | -221,150,000,000 | -125,511,000,000 | -125,511,000,000 | -311,873,000,000 | -135,492,000,000 | -38,460,000,000 | -38,460,000,000 | -240,295,000,000 | -197,620,000,000 | -60,055,000,000 | -60,055,000,000 | -449,654,000,000 | -311,231,000,000 | -150,294,000,000 | -150,294,000,000 | -188,995,000,000 | -92,946,000,000 | -52,603,000,000 | -52,603,000,000 | -169,010,000,000 | -114,612,000,000 | -45,572,000,000 | -45,572,000,000 | -129,871,000,000 | -74,024,000,000 | -44,388,000,000 | -44,388,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales and redemptions of other financial assets | 144,821,000,000 | 84,368,000,000 | 85,338,000,000 | 143,974,000,000 | 65,778,000,000 | 165,816,000,000 | 106,207,000,000 | 88,327,000,000 | 88,327,000,000 | 386,494,000,000 | 215,952,000,000 | 29,412,000,000 | 29,412,000,000 | 197,668,000,000 | 337,025,000,000 | 210,274,000,000 | 113,382,000,000 | 113,382,000,000 | 134,639,000,000 | 80,690,000,000 | 57,920,000,000 | 57,920,000,000 | 214,102,000,000 | 84,874,000,000 | 42,018,000,000 | 42,018,000,000 | 389,553,000,000 | 237,321,000,000 | 84,214,000,000 | 84,214,000,000 | 175,488,000,000 | 84,498,000,000 | 31,536,000,000 | 31,536,000,000 | 117,439,000,000 | 66,194,000,000 | 32,253,000,000 | 32,253,000,000 | 91,664,000,000 | 63,100,000,000 | 38,425,000,000 | 38,425,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -356,724,000,000 | -210,081,000,000 | -305,192,000,000 | -519,106,000,000 | -192,600,000,000 | -541,421,000,000 | -289,126,000,000 | -126,583,000,000 | -126,583,000,000 | -584,691,000,000 | -428,652,000,000 | -278,285,000,000 | -278,285,000,000 | 5,723,000,000 | -381,779,000,000 | -226,710,000,000 | -128,716,000,000 | -128,716,000,000 | -663,676,000,000 | -303,245,000,000 | -109,320,000,000 | -109,320,000,000 | -435,985,000,000 | -375,576,000,000 | -168,140,000,000 | -168,140,000,000 | -496,168,000,000 | -376,886,000,000 | -243,966,000,000 | -243,966,000,000 | -431,312,000,000 | -308,659,000,000 | -178,790,000,000 | -178,790,000,000 | -531,989,000,000 | -340,649,000,000 | -182,020,000,000 | -182,020,000,000 | -682,865,000,000 | -428,523,000,000 | -243,712,000,000 | -243,712,000,000 | -981,452,000,000 | -729,165,000,000 | -387,550,000,000 | -387,550,000,000 | -1,344,489,000,000 | -989,454,000,000 | -498,171,000,000 | -498,171,000,000 | -781,821,000,000 | -551,055,000,000 | -258,771,000,000 | -258,771,000,000 | -457,583,000,000 | -278,576,000,000 | -179,841,000,000 | -179,841,000,000 | -615,331,000,000 | -385,133,000,000 | -176,209,000,000 | -464,297,000,000 | -342,875,000,000 | -205,557,000,000 | -1,214,550,000,000 | -1,041,274,000,000 | -520,799,000,000 | -894,393,000,000 | -493,437,000,000 | -238,906,000,000 | -769,534,000,000 | -807,853,000,000 | 2,945,000,000 | -431,367,000,000 | -967,435,000,000 | 0 | -533,549,000,000 | |||||||||||||
cash flows from financing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from short-term financing liabilities | 4,060,685,000,000 | 2,423,967,000,000 | 2,444,329,000,000 | 4,282,239,000,000 | 2,421,185,000,000 | 8,096,458,000,000 | 6,065,976,000,000 | 3,004,472,000,000 | 3,004,472,000,000 | 6,782,961,000,000 | 4,219,027,000,000 | 2,047,921,000,000 | 2,047,921,000,000 | 1,623,741,000,000 | 5,863,983,000,000 | 4,096,198,000,000 | 2,197,816,000,000 | 2,197,816,000,000 | 6,992,681,000,000 | 4,809,435,000,000 | 2,847,881,000,000 | 2,847,881,000,000 | 6,226,745,000,000 | 4,123,201,000,000 | 2,049,304,000,000 | 2,049,304,000,000 | 6,085,890,000,000 | 3,803,313,000,000 | 1,882,899,000,000 | 1,882,899,000,000 | 5,723,203,000,000 | 3,921,076,000,000 | 1,878,152,000,000 | 1,878,152,000,000 | 6,270,259,000,000 | 4,243,184,000,000 | 2,411,374,000,000 | 2,411,374,000,000 | 6,180,654,000,000 | 4,239,202,000,000 | 1,935,856,000,000 | 1,935,856,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
repayments of short-term financing liabilities | -4,537,483,000,000 | -2,377,100,000,000 | -2,454,101,000,000 | -4,188,493,000,000 | -2,167,488,000,000 | -7,947,417,000,000 | -5,805,967,000,000 | -2,858,776,000,000 | -2,858,776,000,000 | -6,364,866,000,000 | -4,152,744,000,000 | -1,969,719,000,000 | -1,969,719,000,000 | -1,853,509,000,000 | -6,106,635,000,000 | -4,232,433,000,000 | -2,157,665,000,000 | -2,157,665,000,000 | -6,781,179,000,000 | -4,764,780,000,000 | -2,687,827,000,000 | -2,687,827,000,000 | -6,348,745,000,000 | -4,268,863,000,000 | -2,318,708,000,000 | -2,318,708,000,000 | -5,865,684,000,000 | -3,778,832,000,000 | -1,824,528,000,000 | -1,824,528,000,000 | -5,537,683,000,000 | -3,804,854,000,000 | -1,766,270,000,000 | -1,766,270,000,000 | -6,001,894,000,000 | -4,211,031,000,000 | -2,158,928,000,000 | -2,158,928,000,000 | -6,454,410,000,000 | -4,541,807,000,000 | -1,917,912,000,000 | -1,917,912,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from long-term financing liabilities | 2,858,963,000,000 | 879,032,000,000 | 1,248,945,000,000 | 1,840,856,000,000 | 477,816,000,000 | 2,420,677,000,000 | 1,498,319,000,000 | 532,895,000,000 | 532,895,000,000 | 482,029,000,000 | 362,289,000,000 | 93,871,000,000 | 93,871,000,000 | 773,019,000,000 | 1,229,804,000,000 | 943,620,000,000 | 289,144,000,000 | 289,144,000,000 | 1,356,619,000,000 | 1,111,588,000,000 | 405,004,000,000 | 405,004,000,000 | 1,398,797,000,000 | 967,835,000,000 | 494,872,000,000 | 494,872,000,000 | 1,290,354,000,000 | 851,623,000,000 | 267,458,000,000 | 267,458,000,000 | 1,203,256,000,000 | 695,549,000,000 | 212,833,000,000 | 212,833,000,000 | 1,247,002,000,000 | 845,193,000,000 | 226,200,000,000 | 226,200,000,000 | 1,413,771,000,000 | 1,056,529,000,000 | 249,458,000,000 | 249,458,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
repayments of long-term financing liabilities | -1,372,396,000,000 | -692,485,000,000 | -888,944,000,000 | -1,120,027,000,000 | -405,841,000,000 | -1,490,708,000,000 | -1,185,750,000,000 | -493,899,000,000 | -493,899,000,000 | -1,817,099,000,000 | -1,165,699,000,000 | -642,236,000,000 | -642,236,000,000 | -433,115,000,000 | -1,328,446,000,000 | -830,634,000,000 | -348,005,000,000 | -348,005,000,000 | -1,304,276,000,000 | -907,621,000,000 | -376,788,000,000 | -376,788,000,000 | -1,182,699,000,000 | -785,267,000,000 | -219,727,000,000 | -219,727,000,000 | -1,256,400,000,000 | -706,970,000,000 | -253,164,000,000 | -253,164,000,000 | -1,228,275,000,000 | -784,848,000,000 | -335,354,000,000 | -335,354,000,000 | -1,240,192,000,000 | -723,464,000,000 | -364,795,000,000 | -364,795,000,000 | -1,001,637,000,000 | -662,588,000,000 | -215,950,000,000 | -215,950,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
dividends paid to owners of the parent | -147,960,000,000 | -147,960,000,000 | 0 | -188,418,000,000 | -188,418,000,000 | -241,865,000,000 | -99,915,000,000 | -99,915,000,000 | -99,915,000,000 | -213,475,000,000 | -111,256,000,000 | -111,256,000,000 | -111,256,000,000 | 0 | -188,402,000,000 | -93,272,000,000 | -93,272,000,000 | -93,272,000,000 | -100,181,000,000 | -67,363,000,000 | -48,363,000,000 | -48,363,000,000 | -147,863,000,000 | -98,575,000,000 | -49,287,000,000 | -49,287,000,000 | -144,983,000,000 | -95,696,000,000 | -48,013,000,000 | -48,013,000,000 | -129,764,000,000 | -86,509,000,000 | -43,254,000,000 | -43,254,000,000 | -118,950,000,000 | -79,300,000,000 | -39,650,000,000 | -39,650,000,000 | -118,950,000,000 | -79,300,000,000 | -39,650,000,000 | -39,650,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
dividends paid to non-controlling interests | -52,092,000,000 | -26,575,000,000 | -16,564,000,000 | -46,947,000,000 | -23,781,000,000 | -49,160,000,000 | -45,228,000,000 | -20,691,000,000 | -20,691,000,000 | -40,214,000,000 | -36,752,000,000 | -7,432,000,000 | -7,432,000,000 | -12,091,000,000 | -41,722,000,000 | -38,155,000,000 | -10,879,000,000 | -10,879,000,000 | -34,134,000,000 | -26,610,000,000 | -9,282,000,000 | -9,282,000,000 | -47,043,000,000 | -36,377,000,000 | -22,967,000,000 | -22,967,000,000 | -61,786,000,000 | -47,423,000,000 | -29,227,000,000 | -29,227,000,000 | -39,392,000,000 | -32,118,000,000 | -23,748,000,000 | -23,748,000,000 | -32,597,000,000 | -29,395,000,000 | -9,114,000,000 | -9,114,000,000 | -33,044,000,000 | -30,722,000,000 | -10,334,000,000 | -10,334,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
purchases and sales of treasury stock | -670,181,000,000 | -363,208,000,000 | -430,114,000,000 | -224,394,000,000 | -12,183,000,000 | -212,575,000,000 | -144,615,000,000 | -59,113,000,000 | -59,113,000,000 | -89,742,000,000 | -28,741,000,000 | 261,000,000 | 261,000,000 | 134,000,000 | -62,314,000,000 | -19,027,000,000 | 390,000,000 | 390,000,000 | 120,000,000 | 122,000,000 | 123,000,000 | 123,000,000 | -39,396,000,000 | 75,000,000 | 76,000,000 | 76,000,000 | -64,555,000,000 | -64,551,000,000 | -43,441,000,000 | -43,441,000,000 | -87,080,000,000 | -4,000,000 | -3,000,000 | -3,000,000 | -7,000,000 | -4,000,000 | -3,000,000 | -3,000,000 | -11,000,000 | -7,000,000 | -5,000,000 | -5,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
repayments of lease liabilities | -40,118,000,000 | -20,789,000,000 | -21,890,000,000 | -37,215,000,000 | -19,342,000,000 | -58,860,000,000 | -39,773,000,000 | -19,738,000,000 | -19,738,000,000 | -58,406,000,000 | -38,890,000,000 | -20,756,000,000 | -20,756,000,000 | -21,759,000,000 | -58,406,000,000 | -38,988,000,000 | -18,428,000,000 | -18,428,000,000 | -47,584,000,000 | -30,083,000,000 | -18,291,000,000 | -18,291,000,000 | -55,689,000,000 | -36,255,000,000 | -17,400,000,000 | -17,400,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | 99,418,000,000 | -325,118,000,000 | -118,339,000,000 | 317,601,000,000 | 81,948,000,000 | 502,675,000,000 | 243,047,000,000 | -14,765,000,000 | -14,765,000,000 | -1,318,812,000,000 | -952,766,000,000 | -609,346,000,000 | -609,346,000,000 | 76,420,000,000 | -692,138,000,000 | -212,693,000,000 | -140,899,000,000 | -140,899,000,000 | 81,511,000,000 | 124,135,000,000 | 111,902,000,000 | 111,902,000,000 | -200,130,000,000 | -134,226,000,000 | -83,835,000,000 | -83,835,000,000 | -54,225,000,000 | -63,916,000,000 | -60,356,000,000 | -60,356,000,000 | -130,365,000,000 | -114,399,000,000 | -88,548,000,000 | -88,548,000,000 | 89,124,000,000 | 20,932,000,000 | 52,717,000,000 | 52,717,000,000 | -48,795,000,000 | -43,370,000,000 | -11,601,000,000 | -11,601,000,000 | 127,014,000,000 | 33,978,000,000 | -18,092,000,000 | -18,092,000,000 | 413,279,000,000 | 209,694,000,000 | 81,044,000,000 | 81,044,000,000 | 164,776,000,000 | 22,728,000,000 | -19,824,000,000 | -19,824,000,000 | -95,014,000,000 | -124,748,000,000 | -33,062,000,000 | -33,062,000,000 | -20,828,000,000 | -74,033,000,000 | -34,570,000,000 | -372,477,000,000 | -366,815,000,000 | -86,711,000,000 | 640,988,000,000 | 469,961,000,000 | 206,565,000,000 | 206,565,000,000 | 164,706,000,000 | 225,792,000,000 | 139,197,000,000 | 86,595,000,000 | 86,595,000,000 | 49,201,000,000 | 350,253,000,000 | 196,622,000,000 | 444,000,000 | -43,151,000,000 | -30,782,000,000 | 97,495,000,000 | 23,031,000,000 | 73,933,000,000 | -43,151,000,000 | 8,065,000,000 | 58,648,000,000 | 459,572,000,000 | 0 | 94,047,000,000 | ||
effect of exchange rate changes on cash and cash equivalents | 40,544,000,000 | -65,498,000,000 | -147,527,000,000 | -199,462,000,000 | 214,613,000,000 | 158,488,000,000 | 303,626,000,000 | 225,606,000,000 | 225,606,000,000 | 110,903,000,000 | 300,501,000,000 | 224,698,000,000 | 224,698,000,000 | 170,519,000,000 | 58,544,000,000 | 2,574,000,000 | 7,796,000,000 | 7,796,000,000 | -43,091,000,000 | -29,798,000,000 | 4,593,000,000 | 4,593,000,000 | -21,581,000,000 | -59,303,000,000 | -46,546,000,000 | -46,546,000,000 | -10,681,000,000 | 37,998,000,000 | 497,000,000 | 497,000,000 | 43,534,000,000 | 33,803,000,000 | 4,143,000,000 | 4,143,000,000 | 27,144,000,000 | -150,175,000,000 | -126,732,000,000 | -126,732,000,000 | -65,272,000,000 | -61,724,000,000 | 18,620,000,000 | 18,620,000,000 | 98,961,000,000 | 31,614,000,000 | -10,296,000,000 | -10,296,000,000 | 69,179,000,000 | 34,413,000,000 | 46,009,000,000 | 46,009,000,000 | 16,254,000,000 | -47,284,000,000 | -11,027,000,000 | -11,027,000,000 | -91,669,000,000 | -49,937,000,000 | -6,463,000,000 | -6,463,000,000 | -90,704,000,000 | -77,369,000,000 | -42,954,000,000 | 5,968,000,000 | -9,914,000,000 | 10,239,000,000 | 10,239,000,000 | -114,122,000,000 | -11,831,000,000 | -17,327,000,000 | -53,594,000,000 | 39,115,000,000 | -2,307,000,000 | 41,422,000,000 | 41,422,000,000 | 8,510,000,000 | 9,482,000,000 | 1,185,000,000 | 4,314,000,000 | 18,882,000,000 | 9,880,000,000 | 12,851,000,000 | 7,653,000,000 | -28,762,000,000 | 18,882,000,000 | 11,330,000,000 | 11,401,000,000 | -28,062,000,000 | 0 | -23,760,000,000 | ||
net change in cash and cash equivalents | 149,099,000,000 | -515,038,000,000 | -432,230,000,000 | -332,276,000,000 | 22,698,000,000 | 541,461,000,000 | 637,499,000,000 | 280,380,000,000 | 280,380,000,000 | -79,844,000,000 | 260,417,000,000 | -44,806,000,000 | -44,806,000,000 | 984,480,000,000 | -67,569,000,000 | -138,743,000,000 | -254,566,000,000 | -254,566,000,000 | 200,936,000,000 | 292,981,000,000 | -64,593,000,000 | -64,593,000,000 | -52,297,000,000 | -159,154,000,000 | -102,933,000,000 | -102,933,000,000 | -62,415,000,000 | -5,609,000,000 | -89,383,000,000 | -89,383,000,000 | 104,509,000,000 | 101,849,000,000 | -86,558,000,000 | -86,558,000,000 | 42,555,000,000 | -77,747,000,000 | -84,649,000,000 | -84,649,000,000 | 161,723,000,000 | 171,897,000,000 | 179,203,000,000 | 179,203,000,000 | 162,718,000,000 | -6,209,000,000 | -61,267,000,000 | -61,267,000,000 | 8,466,000,000 | -73,845,000,000 | -66,928,000,000 | -66,928,000,000 | -88,611,000,000 | -265,804,000,000 | -113,169,000,000 | -113,169,000,000 | -136,305,000,000 | 40,378,000,000 | -17,668,000,000 | -17,668,000,000 | 38,767,000,000 | 146,354,000,000 | 84,220,000,000 | 84,220,000,000 | 374,604,000,000 | 255,395,000,000 | 124,104,000,000 | 124,104,000,000 | -311,488,000,000 | -96,494,000,000 | -1,025,000,000 | 87,364,000,000 | -81,942,000,000 | -124,116,000,000 | 226,955,000,000 | 45,162,000,000 | 49,117,000,000 | -13,708,000,000 | -28,631,000,000 | 177,017,000,000 | 0 | -91,033,000,000 | ||||||||||
cash and cash equivalents at beginning of year | 4,528,795,000,000 | 4,528,795,000,000 | 0 | 4,954,565,000,000 | 4,954,565,000,000 | 3,803,014,000,000 | 3,803,014,000,000 | 3,803,014,000,000 | 3,803,014,000,000 | 3,674,931,000,000 | 3,674,931,000,000 | 3,674,931,000,000 | 3,674,931,000,000 | 0 | 2,758,020,000,000 | 2,758,020,000,000 | 2,758,020,000,000 | 2,758,020,000,000 | 2,672,353,000,000 | 2,672,353,000,000 | 2,672,353,000,000 | 2,672,353,000,000 | 2,494,121,000,000 | 2,494,121,000,000 | 2,494,121,000,000 | 2,494,121,000,000 | 2,256,488,000,000 | 2,256,488,000,000 | 2,256,488,000,000 | 2,256,488,000,000 | 2,105,976,000,000 | 2,105,976,000,000 | 2,105,976,000,000 | 2,105,976,000,000 | 1,757,456,000,000 | 1,757,456,000,000 | 1,757,456,000,000 | 1,471,730,000,000 | 1,471,730,000,000 | 1,471,730,000,000 | 1,471,730,000,000 | 1,119,902,000,000 | 690,369,000,000 | 1,050,902,000,000 | 724,421,000,000 | 547,404,000,000 | 0 | 609,441,000,000 | ||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of period | 4,013,757,000,000 | 4,977,263,000,000 | 4,083,394,000,000 | 3,630,125,000,000 | 2,503,454,000,000 | 2,607,760,000,000 | 2,391,188,000,000 | 2,167,105,000,000 | 2,019,418,000,000 | 1,672,807,000,000 | 1,650,933,000,000 | 1,204,122,000,000 | 814,473,000,000 | 1,049,877,000,000 | 821,430,000,000 | 737,069,000,000 | 725,568,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales of subsidiaries, net of cash and cash equivalents disposed of | -2,940,000,000 | -2,940,000,000 | -2,940,000,000 | -2,940,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes paid, net of refund | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
share of profit of investments accounted for using the equity method | -1,434,000,000 | -67,267,000,000 | -66,724,000,000 | -42,853,000,000 | -42,853,000,000 | -148,887,000,000 | -82,946,000,000 | -22,609,000,000 | -22,609,000,000 | -45,478,000,000 | -157,034,000,000 | -107,246,000,000 | -55,931,000,000 | -55,931,000,000 | -204,570,000,000 | -102,296,000,000 | -39,994,000,000 | -39,994,000,000 | -149,731,000,000 | -108,179,000,000 | -44,230,000,000 | -44,230,000,000 | -169,631,000,000 | -118,228,000,000 | -54,302,000,000 | -54,302,000,000 | -189,723,000,000 | -135,211,000,000 | -52,948,000,000 | -52,948,000,000 | -116,212,000,000 | -67,083,000,000 | -27,222,000,000 | -27,222,000,000 | -117,611,000,000 | -72,514,000,000 | -38,315,000,000 | -38,315,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales of subsidiaries, net of cash and cash equivalents disposed | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments for acquisitions of subsidiaries, net of cash and cash equivalents acquired | 2,230,000,000 | 2,230,000,000 | 2,230,000,000 | 2,230,000,000 | -3,047,000,000 | -3,047,000,000 | -2,835,000,000 | -2,835,000,000 | -2,835,000,000 | -2,835,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounting period | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sales revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
profit for the period (year) attributable to owners of the parent | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
comprehensive income for the period (year) attributable to owners of the parent | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity attributable to owners of the parent | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic earnings per share attributable to owners of the parent | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted earnings per share attributable to owners of the parent | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
ratio of honda motor co., ltd. shareholders’ equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flows from operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flows used in investing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flows from (used in) financing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
*1 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
*2 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
*3 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 1,757,456,000,000 | 1,168,914,000,000 | 1,168,914,000,000 | 1,168,914,000,000 | 1,206,128,000,000 | 1,206,128,000,000 | 1,206,128,000,000 | 0 | 945,546,000,000 | 945,546,000,000 | 747,327,000,000 | 0 | 773,538,000,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 155,605,000,000 | 132,963,000,000 | 137,679,000,000 | 34,031,000,000 | 280,429,000,000 | 9,202,000,000 | 179,611,000,000 | 166,117,000,000 | 143,402,000,000 | 110,666,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation excluding property on operating leases | 362,269,000,000 | 235,389,000,000 | 117,312,000,000 | 117,312,000,000 | 327,932,000,000 | 216,736,000,000 | 108,313,000,000 | 108,313,000,000 | 219,607,000,000 | 142,150,000,000 | 70,473,000,000 | 70,473,000,000 | 228,448,000,000 | 152,677,000,000 | 77,459,000,000 | 77,459,000,000 | 262,251,000,000 | 177,936,000,000 | 89,452,000,000 | 89,452,000,000 | 299,230,000,000 | 200,493,000,000 | 100,707,000,000 | 100,707,000,000 | 308,112,000,000 | 205,057,000,000 | 100,720,000,000 | 100,720,000,000 | 110,552,000,000 | 199,190,000,000 | 100,646,000,000 | 98,544,000,000 | 98,544,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation of property on operating leases | 312,367,000,000 | 195,580,000,000 | 94,947,000,000 | 94,947,000,000 | 253,920,000,000 | 164,334,000,000 | 80,397,000,000 | 80,397,000,000 | 182,193,000,000 | 118,213,000,000 | 58,105,000,000 | 58,105,000,000 | 154,054,000,000 | 101,715,000,000 | 51,679,000,000 | 51,679,000,000 | 160,036,000,000 | 107,757,000,000 | 55,934,000,000 | 55,934,000,000 | 171,724,000,000 | 116,537,000,000 | 59,738,000,000 | 59,738,000,000 | 144,001,000,000 | 92,757,000,000 | 39,728,000,000 | 39,728,000,000 | 32,539,000,000 | 40,260,000,000 | 23,849,000,000 | 16,411,000,000 | 16,411,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income taxes | 92,003,000,000 | -6,004,000,000 | 3,229,000,000 | 3,229,000,000 | 51,853,000,000 | 37,261,000,000 | 26,973,000,000 | 26,973,000,000 | 46,661,000,000 | 48,860,000,000 | 41,962,000,000 | 41,962,000,000 | 29,451,000,000 | -4,700,000,000 | 1,428,000,000 | 1,428,000,000 | 117,165,000,000 | 49,704,000,000 | -1,089,000,000 | 26,825,000,000 | 6,983,000,000 | -2,679,000,000 | 122,162,000,000 | 66,529,000,000 | 44,552,000,000 | 44,552,000,000 | -20,205,000,000 | 4,446,000,000 | 3,148,000,000 | 1,298,000,000 | 1,298,000,000 | -18,957,000,000 | -2,248,000,000 | 6,642,000,000 | 115,519,000,000 | -114,852,000,000 | 81,854,000,000 | 113,422,000,000 | 0 | -8,713,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
equity in income of affiliates | -89,901,000,000 | -61,339,000,000 | -38,588,000,000 | -38,588,000,000 | -95,084,000,000 | -63,453,000,000 | -31,767,000,000 | -31,767,000,000 | -69,640,000,000 | -48,229,000,000 | -20,732,000,000 | -20,732,000,000 | -67,111,000,000 | -44,200,000,000 | -28,638,000,000 | -28,638,000,000 | -114,742,000,000 | -71,299,000,000 | -35,691,000,000 | -69,398,000,000 | -36,592,000,000 | -14,243,000,000 | -96,276,000,000 | -65,481,000,000 | -38,193,000,000 | -63,261,000,000 | -37,016,000,000 | -19,969,000,000 | -57,635,000,000 | -96,057,000,000 | -74,000,000 | -47,133,000,000 | -75,151,000,000 | 0 | -28,262,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends from affiliates | 30,429,000,000 | 19,743,000,000 | 7,156,000,000 | 7,156,000,000 | 17,027,000,000 | 8,060,000,000 | 5,735,000,000 | 5,735,000,000 | 36,053,000,000 | 31,365,000,000 | 11,416,000,000 | 11,416,000,000 | 47,261,000,000 | 22,649,000,000 | 9,806,000,000 | 9,806,000,000 | 44,156,000,000 | 34,222,000,000 | 10,752,000,000 | 10,752,000,000 | 86,016,000,000 | 71,806,000,000 | 38,796,000,000 | 38,796,000,000 | 33,932,000,000 | 26,759,000,000 | 5,817,000,000 | 5,817,000,000 | 27,345,000,000 | 36,504,000,000 | 30,352,000,000 | 6,152,000,000 | 6,152,000,000 | 16,894,000,000 | 27,483,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
provision for credit and lease residual losses on finance subsidiaries-receivables | 13,751,000,000 | 8,273,000,000 | 3,528,000,000 | 3,528,000,000 | 15,828,000,000 | 10,341,000,000 | 4,623,000,000 | 4,623,000,000 | 5,890,000,000 | 2,664,000,000 | 1,884,000,000 | 1,884,000,000 | 7,905,000,000 | 3,900,000,000 | 1,137,000,000 | 1,137,000,000 | 11,328,000,000 | 7,046,000,000 | 1,830,000,000 | 1,830,000,000 | 33,953,000,000 | 25,355,000,000 | 11,406,000,000 | 11,406,000,000 | 63,472,000,000 | 37,524,000,000 | 15,682,000,000 | 15,682,000,000 | 18,365,000,000 | 22,168,000,000 | 12,662,000,000 | 9,506,000,000 | 9,506,000,000 | 9,326,000,000 | 17,943,000,000 | 4,882,000,000 | 6,990,000,000 | 11,147,000,000 | 25,195,000,000 | 46,940,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
impairment loss on property on operating leases | 3,111,000,000 | 1,887,000,000 | 385,000,000 | 385,000,000 | 2,798,000,000 | 1,322,000,000 | 615,000,000 | 615,000,000 | 3,501,000,000 | 2,208,000,000 | 149,000,000 | 149,000,000 | 3,265,000,000 | 2,855,000,000 | 1,413,000,000 | 1,413,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on derivative instruments | -5,657,000,000 | -2,959,000,000 | 627,000,000 | 627,000,000 | -24,656,000,000 | -39,142,000,000 | -21,038,000,000 | -21,038,000,000 | 29,941,000,000 | -24,656,000,000 | -29,166,000,000 | -29,166,000,000 | -27,380,000,000 | -26,332,000,000 | -10,434,000,000 | -10,434,000,000 | -26,644,000,000 | -29,135,000,000 | -34,770,000,000 | -29,312,000,000 | -37,391,000,000 | -16,141,000,000 | -43,386,000,000 | -56,015,000,000 | -11,346,000,000 | 20,222,000,000 | 17,844,000,000 | 11,371,000,000 | 6,473,000,000 | 6,473,000,000 | -6,790,000,000 | 48,489,000,000 | 17,851,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
trade accounts and notes receivable | 137,318,000,000 | 117,890,000,000 | 92,913,000,000 | 92,913,000,000 | 42,855,000,000 | 99,663,000,000 | 92,404,000,000 | 92,404,000,000 | 45,104,000,000 | -8,278,000,000 | -22,137,000,000 | -22,137,000,000 | 123,712,000,000 | 146,466,000,000 | 144,351,000,000 | 144,351,000,000 | 73,716,000,000 | 82,815,000,000 | 32,764,000,000 | 32,764,000,000 | 102,346,000,000 | 155,332,000,000 | 86,531,000,000 | 86,531,000,000 | -82,449,000,000 | 67,991,000,000 | 88,139,000,000 | 88,139,000,000 | -162,566,000,000 | 188,756,000,000 | 40,808,000,000 | 147,948,000,000 | 147,948,000,000 | -168,455,000,000 | 141,231,000,000 | -142,896,000,000 | -111,940,000,000 | 211,722,000,000 | -70,145,000,000 | 89,642,000,000 | -99,782,000,000 | -111,940,000,000 | 111,260,000,000 | 30,317,000,000 | 50,925,000,000 | 0 | 97,858,000,000 | |||||||||||||||||||||||||||||||||||||||||||
other current assets | -46,924,000,000 | 3,199,000,000 | 21,177,000,000 | 21,177,000,000 | 10,633,000,000 | 22,522,000,000 | 5,742,000,000 | 5,742,000,000 | 44,359,000,000 | 53,338,000,000 | 67,630,000,000 | 67,630,000,000 | 57,835,000,000 | 75,350,000,000 | 70,907,000,000 | 70,907,000,000 | 18,408,000,000 | 13,696,000,000 | 49,005,000,000 | 49,005,000,000 | 130,049,000,000 | 107,541,000,000 | -1,760,000,000 | -36,954,000,000 | -19,471,000,000 | 38,062,000,000 | 38,062,000,000 | -18,588,000,000 | 35,350,000,000 | 35,350,000,000 | 21,488,000,000 | -22,981,000,000 | -11,797,000,000 | -13,913,000,000 | 13,680,000,000 | -154,320,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
other assets | -48,732,000,000 | -26,220,000,000 | -8,833,000,000 | -8,833,000,000 | -16,228,000,000 | -7,883,000,000 | 1,022,000,000 | 1,022,000,000 | -21,006,000,000 | -18,574,000,000 | -14,114,000,000 | -14,114,000,000 | -11,115,000,000 | -3,553,000,000 | 4,149,000,000 | 4,149,000,000 | -9,105,000,000 | 6,183,000,000 | 2,694,000,000 | 2,694,000,000 | 18,634,000,000 | 24,441,000,000 | 3,828,000,000 | 3,828,000,000 | 4,791,000,000 | 8,544,000,000 | 1,923,000,000 | 1,923,000,000 | -80,869,000,000 | -51,619,000,000 | 19,479,000,000 | -12,380,000,000 | -52,198,000,000 | -31,255,000,000 | -6,606,000,000 | -24,018,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
trade accounts and notes payable | -136,846,000,000 | -24,587,000,000 | -71,829,000,000 | -71,829,000,000 | -33,090,000,000 | -1,393,000,000 | -101,821,000,000 | -101,821,000,000 | -162,593,000,000 | -120,313,000,000 | -70,457,000,000 | -70,457,000,000 | 14,023,000,000 | 29,631,000,000 | -147,329,000,000 | -147,329,000,000 | -61,340,000,000 | -21,727,000,000 | -52,478,000,000 | 17,161,000,000 | 22,695,000,000 | -28,732,000,000 | 8,162,000,000 | -92,139,000,000 | -76,707,000,000 | -119,509,000,000 | -82,430,000,000 | 152,799,000,000 | 76,338,000,000 | 132,541,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes payable | -3,632,000,000 | 3,523,000,000 | 20,876,000,000 | 20,876,000,000 | -2,323,000,000 | -15,829,000,000 | -2,065,000,000 | -2,065,000,000 | 10,354,000,000 | 5,407,000,000 | 15,567,000,000 | 15,567,000,000 | -8,027,000,000 | -8,833,000,000 | -5,626,000,000 | -5,626,000,000 | 10,226,000,000 | 19,448,000,000 | 41,686,000,000 | 41,686,000,000 | -18,754,000,000 | -15,441,000,000 | -15,081,000,000 | 5,631,000,000 | 4,405,000,000 | -5,333,000,000 | 14,774,000,000 | 11,979,000,000 | 2,795,000,000 | 2,795,000,000 | 19,086,000,000 | -47,984,000,000 | 6,854,000,000 | 20,431,000,000 | -21,089,000,000 | 33,704,000,000 | 8,077,000,000 | 658,000,000 | 20,431,000,000 | 7,580,000,000 | 5,035,000,000 | -31,068,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
other current liabilities | 20,140,000,000 | 5,988,000,000 | 37,092,000,000 | 37,092,000,000 | 56,701,000,000 | 27,696,000,000 | 46,310,000,000 | 46,310,000,000 | 41,107,000,000 | -387,000,000 | 23,050,000,000 | 23,050,000,000 | -28,872,000,000 | -32,784,000,000 | -13,613,000,000 | -13,613,000,000 | -3,940,000,000 | -9,490,000,000 | 21,592,000,000 | 21,592,000,000 | 8,028,000,000 | 17,378,000,000 | 76,052,000,000 | 76,052,000,000 | 1,310,000,000 | 12,943,000,000 | 31,505,000,000 | 31,505,000,000 | -9,290,000,000 | -360,000,000 | 30,838,000,000 | 30,838,000,000 | -21,474,000,000 | 6,855,000,000 | 20,206,000,000 | -6,967,000,000 | 27,147,000,000 | 19,973,000,000 | 33,403,000,000 | 6,880,000,000 | 27,147,000,000 | -20,651,000,000 | 6,597,000,000 | 13,763,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||
other liabilities | 3,503,000,000 | -2,332,000,000 | -6,440,000,000 | -6,440,000,000 | -47,431,000,000 | -6,138,000,000 | -12,524,000,000 | -12,524,000,000 | -10,198,000,000 | 1,290,000,000 | -1,668,000,000 | -1,668,000,000 | -22,696,000,000 | -6,106,000,000 | -2,014,000,000 | -2,014,000,000 | -81,850,000,000 | -80,706,000,000 | -82,129,000,000 | -18,057,000,000 | -33,343,000,000 | -26,211,000,000 | 45,887,000,000 | 36,253,000,000 | 32,727,000,000 | 32,727,000,000 | 140,146,000,000 | 31,875,000,000 | 13,163,000,000 | 18,712,000,000 | 18,712,000,000 | 8,514,000,000 | -4,068,000,000 | 6,437,000,000 | 4,974,000,000 | 3,395,000,000 | 19,826,000,000 | 19,060,000,000 | 3,395,000,000 | 12,715,000,000 | -15,344,000,000 | 43,656,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
increase in investments and advances | -26,495,000,000 | -16,424,000,000 | -7,821,000,000 | -7,821,000,000 | -33,959,000,000 | -23,411,000,000 | -9,696,000,000 | -9,696,000,000 | -15,031,000,000 | -10,928,000,000 | -5,968,000,000 | -5,968,000,000 | -18,363,000,000 | -10,813,000,000 | -10,760,000,000 | -10,760,000,000 | -7,432,000,000 | -6,029,000,000 | -3,378,000,000 | -17,597,000,000 | -17,559,000,000 | -10,180,000,000 | -1,749,000,000 | -1,265,000,000 | -145,000,000 | -2,237,000,000 | -1,064,000,000 | -651,000,000 | -3,568,000,000 | 334,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in investments and advances | 24,915,000,000 | 16,131,000,000 | 8,310,000,000 | 8,310,000,000 | 32,342,000,000 | 25,214,000,000 | 14,132,000,000 | 14,132,000,000 | 15,786,000,000 | 9,572,000,000 | 5,911,000,000 | 5,911,000,000 | 10,458,000,000 | 7,135,000,000 | 4,179,000,000 | 4,179,000,000 | 10,759,000,000 | 8,125,000,000 | 4,244,000,000 | 4,244,000,000 | 11,887,000,000 | 10,224,000,000 | 162,000,000 | 162,000,000 | 1,739,000,000 | 1,486,000,000 | 726,000,000 | 726,000,000 | 634,000,000 | 484,000,000 | 362,000,000 | 122,000,000 | 122,000,000 | 3,246,000,000 | 437,000,000 | 187,000,000 | -7,324,000,000 | 26,148,000,000 | 6,121,000,000 | 5,939,000,000 | 40,598,000,000 | 0 | 11,785,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||
payments for purchases of available-for-sale securities | -17,122,000,000 | -11,806,000,000 | -5,351,000,000 | -5,351,000,000 | -35,771,000,000 | -27,590,000,000 | -16,453,000,000 | -16,453,000,000 | -199,000,000 | -122,000,000 | -3,324,000,000 | -2,624,000,000 | -31,738,000,000 | -31,537,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales of available-for-sale securities | 17,098,000,000 | 9,608,000,000 | 3,568,000,000 | 3,568,000,000 | 6,614,000,000 | 4,085,000,000 | 1,597,000,000 | 1,597,000,000 | 682,000,000 | 2,319,000,000 | 2,286,000,000 | 18,000,000 | 18,000,000 | 1,994,000,000 | 1,609,000,000 | 1,509,000,000 | 1,509,000,000 | 24,895,000,000 | 1,309,000,000 | 1,191,000,000 | 1,191,000,000 | 19,406,000,000 | 108,749,000,000 | 92,121,000,000 | 16,628,000,000 | 16,628,000,000 | 159,339,000,000 | 3,730,000,000 | 115,000,000 | 105,000,000 | -7,694,000,000 | 13,140,000,000 | 5,373,000,000 | 7,589,000,000 | 105,000,000 | 3,924,000,000 | 1,522,000,000 | 10,082,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
payments for purchases of held-to-maturity securities | -31,489,000,000 | -18,443,000,000 | -357,000,000 | -357,000,000 | -19,146,000,000 | -58,000,000 | -10,000,000 | -10,000,000 | -3,611,000,000 | -1,118,000,000 | -1,002,000,000 | -1,002,000,000 | -14,624,000,000 | -11,156,000,000 | -9,867,000,000 | -9,867,000,000 | -164,145,000,000 | -26,034,000,000 | -13,800,000,000 | -11,034,000,000 | -17,348,000,000 | -14,458,000,000 | -10,152,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from redemptions of held-to-maturity securities | 34,110,000,000 | 20,862,000,000 | 16,000,000 | 16,000,000 | 1,762,000,000 | 1,753,000,000 | 1,707,000,000 | 1,707,000,000 | 9,207,000,000 | 6,435,000,000 | 2,896,000,000 | 2,896,000,000 | 45,827,000,000 | 45,052,000,000 | 25,366,000,000 | 25,366,000,000 | 79,517,000,000 | 17,910,000,000 | 11,510,000,000 | 11,510,000,000 | 1,230,000,000 | 32,667,000,000 | 10,513,000,000 | 10,455,000,000 | 10,455,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales of subsidiaries, net of cash and cash equivalents disposal | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales of investments in affiliates | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital expenditures | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -489,815,000,000 | -350,158,000,000 | -194,225,000,000 | -194,225,000,000 | -519,034,000,000 | -355,990,000,000 | -210,696,000,000 | -210,696,000,000 | -440,479,000,000 | -282,332,000,000 | -135,802,000,000 | -135,802,000,000 | -240,522,000,000 | -148,098,000,000 | -73,552,000,000 | -73,552,000,000 | -204,193,000,000 | -136,011,000,000 | -53,230,000,000 | 0 | -296,458,000,000 | -205,132,000,000 | -128,946,000,000 | 0 | -457,628,000,000 | -314,465,000,000 | -178,118,000,000 | 0 | 0 | -342,874,000,000 | 0 | -173,070,000,000 | 0 | -182,954,000,000 | -282,283,000,000 | 0 | 0 | 0 | 0 | -373,980,000,000 | 0 | 0 | 0 | 420,000,000 | -170,146,000,000 | -287,741,000,000 | 0 | -133,290,000,000 |
free cash flows | 365,861,000,000 | 85,659,000,000 | 138,828,000,000 | 68,691,000,000 | -81,263,000,000 | 421,719,000,000 | 379,952,000,000 | 196,122,000,000 | 196,122,000,000 | 1,712,756,000,000 | 1,341,334,000,000 | 618,127,000,000 | 618,127,000,000 | 731,818,000,000 | 947,804,000,000 | 298,086,000,000 | 7,253,000,000 | 7,253,000,000 | 826,192,000,000 | 501,889,000,000 | -71,768,000,000 | -71,768,000,000 | 605,399,000,000 | 409,951,000,000 | 195,588,000,000 | 195,588,000,000 | 498,659,000,000 | 397,195,000,000 | 214,442,000,000 | 214,442,000,000 | 622,652,000,000 | 491,104,000,000 | 176,637,000,000 | 176,637,000,000 | 458,276,000,000 | 392,145,000,000 | 171,386,000,000 | 171,386,000,000 | 958,655,000,000 | 705,514,000,000 | 415,896,000,000 | 415,896,000,000 | 428,380,000,000 | 307,206,000,000 | 160,446,000,000 | 160,446,000,000 | 351,463,000,000 | 315,512,000,000 | 93,494,000,000 | 93,494,000,000 | 71,701,000,000 | 27,475,000,000 | 40,651,000,000 | 40,651,000,000 | 267,439,000,000 | 345,541,000,000 | 128,146,000,000 | 128,146,000,000 | 561,437,000,000 | 546,878,000,000 | 284,723,000,000 | 337,953,000,000 | 908,952,000,000 | 769,867,000,000 | 277,187,000,000 | 406,133,000,000 | -81,432,000,000 | 172,185,000,000 | 152,418,000,000 | 330,536,000,000 | 419,455,000,000 | 204,670,000,000 | 306,240,000,000 | 68,234,000,000 | 241,304,000,000 | 225,196,000,000 | 172,678,000,000 | 169,410,000,000 | 286,481,000,000 | -6,563,000,000 | -449,985,000,000 | 372,644,000,000 | 100,476,000,000 | 456,548,000,000 | -6,563,000,000 | -35,628,000,000 | 162,541,000,000 | 425,201,000,000 | 0 | 238,939,000,000 |
proceeds from sales of property, plant and equipment | 42,608,000,000 | 28,098,000,000 | 13,897,000,000 | 13,897,000,000 | 20,475,000,000 | 14,588,000,000 | 8,079,000,000 | 8,079,000,000 | 27,487,000,000 | 19,932,000,000 | 6,230,000,000 | 6,230,000,000 | 21,921,000,000 | 11,575,000,000 | 8,668,000,000 | 8,668,000,000 | 18,311,000,000 | 11,927,000,000 | 4,886,000,000 | 4,886,000,000 | 8,280,000,000 | 8,552,000,000 | 5,135,000,000 | 5,135,000,000 | 15,733,000,000 | 11,437,000,000 | 6,753,000,000 | 6,753,000,000 | 5,276,000,000 | 11,292,000,000 | 5,541,000,000 | 5,751,000,000 | 5,751,000,000 | 7,408,000,000 | 11,542,000,000 | 4,160,000,000 | 11,491,000,000 | 22,172,000,000 | -7,928,000,000 | 14,216,000,000 | 2,634,000,000 | -14,244,000,000 | 22,172,000,000 | -70,000,000 | 6,358,000,000 | 19,157,000,000 | 0 | 5,517,000,000 | ||||||||||||||||||||||||||||||||||||||||||
proceeds from insurance recoveries for damaged property, plant and equipment | 6,800,000,000 | 6,800,000,000 | 6,800,000,000 | 6,800,000,000 | 4,665,000,000 | 2,917,000,000 | 4,944,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions of finance subsidiaries-receivables | -1,843,049,000,000 | -1,287,722,000,000 | -652,357,000,000 | -652,357,000,000 | -2,159,681,000,000 | -1,582,865,000,000 | -745,780,000,000 | -745,780,000,000 | -1,438,155,000,000 | -992,380,000,000 | -484,690,000,000 | -484,690,000,000 | -1,546,337,000,000 | -1,035,133,000,000 | -507,113,000,000 | -507,113,000,000 | -1,629,600,000,000 | -1,123,389,000,000 | -575,150,000,000 | -1,157,260,000,000 | -697,795,000,000 | -316,417,000,000 | -2,072,549,000,000 | -1,555,101,000,000 | -907,066,000,000 | -1,448,823,000,000 | -875,299,000,000 | -630,116,000,000 | -1,701,651,000,000 | -1,956,939,000,000 | -3,564,012,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
collections of finance subsidiaries-receivables | 1,891,745,000,000 | 1,269,162,000,000 | 632,364,000,000 | 632,364,000,000 | 1,748,239,000,000 | 1,219,326,000,000 | 559,386,000,000 | 559,386,000,000 | 1,344,809,000,000 | 908,938,000,000 | 459,109,000,000 | 459,109,000,000 | 1,504,989,000,000 | 999,096,000,000 | 463,039,000,000 | 463,039,000,000 | 1,567,415,000,000 | 1,067,273,000,000 | 563,213,000,000 | 563,213,000,000 | 1,276,994,000,000 | 795,003,000,000 | 392,612,000,000 | 392,612,000,000 | 1,620,230,000,000 | 1,110,815,000,000 | 624,750,000,000 | 624,750,000,000 | 607,307,000,000 | 1,138,113,000,000 | 420,042,000,000 | 718,071,000,000 | 718,071,000,000 | 573,156,000,000 | 1,061,179,000,000 | 512,150,000,000 | 1,303,607,000,000 | 1,993,892,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of operating lease assets | -1,078,016,000,000 | -723,222,000,000 | -361,262,000,000 | -361,262,000,000 | -833,232,000,000 | -582,206,000,000 | -271,474,000,000 | -271,474,000,000 | -573,890,000,000 | -416,447,000,000 | -226,838,000,000 | -226,838,000,000 | -498,380,000,000 | -330,307,000,000 | -186,481,000,000 | -186,481,000,000 | -586,391,000,000 | -409,872,000,000 | -227,094,000,000 | -379,793,000,000 | -276,142,000,000 | -158,517,000,000 | -534,591,000,000 | -437,093,000,000 | -217,671,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales of operating lease assets | 493,730,000,000 | 334,421,000,000 | 175,340,000,000 | 175,340,000,000 | 440,102,000,000 | 310,900,000,000 | 164,237,000,000 | 164,237,000,000 | 286,709,000,000 | 204,356,000,000 | 121,383,000,000 | 121,383,000,000 | 272,504,000,000 | 194,073,000,000 | 106,680,000,000 | 106,680,000,000 | 298,308,000,000 | 208,803,000,000 | 112,572,000,000 | 112,572,000,000 | 143,498,000,000 | 72,334,000,000 | 31,027,000,000 | 31,027,000,000 | 77,027,000,000 | 53,995,000,000 | 13,021,000,000 | 13,021,000,000 | 10,135,000,000 | 8,883,000,000 | 5,514,000,000 | 3,369,000,000 | 3,369,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from short-term debt | 6,373,898,000,000 | 3,849,955,000,000 | 2,025,424,000,000 | 2,025,424,000,000 | 7,016,475,000,000 | 4,307,274,000,000 | 1,928,544,000,000 | 1,928,544,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of short-term debt | -6,174,781,000,000 | -3,680,867,000,000 | -1,876,723,000,000 | -1,876,723,000,000 | -6,910,816,000,000 | -4,133,849,000,000 | -1,856,102,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from long-term debt | 1,073,303,000,000 | 607,425,000,000 | 192,788,000,000 | 192,788,000,000 | 1,348,115,000,000 | 821,199,000,000 | 378,042,000,000 | 378,042,000,000 | 823,496,000,000 | 592,080,000,000 | 255,113,000,000 | 255,113,000,000 | 707,736,000,000 | 373,379,000,000 | 185,827,000,000 | 185,827,000,000 | 579,844,000,000 | 342,480,000,000 | 165,203,000,000 | 165,203,000,000 | 939,245,000,000 | 881,529,000,000 | 456,431,000,000 | 456,431,000,000 | 1,047,155,000,000 | 870,684,000,000 | 406,322,000,000 | 406,322,000,000 | 181,484,000,000 | 523,884,000,000 | 181,444,000,000 | 342,440,000,000 | 342,440,000,000 | 340,058,000,000 | 485,027,000,000 | 316,068,000,000 | 204,429,000,000 | 157,820,000,000 | -201,005,000,000 | 704,433,000,000 | 237,700,000,000 | 43,185,000,000 | 157,820,000,000 | 42,348,000,000 | 461,080,000,000 | 885,162,000,000 | 0 | 349,893,000,000 | ||||||||||||||||||||||||||||||||||||||||||
repayments of long-term debt | -973,143,000,000 | -625,855,000,000 | -303,734,000,000 | -303,734,000,000 | -897,783,000,000 | -688,583,000,000 | -320,903,000,000 | -795,247,000,000 | -520,564,000,000 | -336,187,000,000 | -711,590,000,000 | -405,943,000,000 | -229,805,000,000 | -612,441,000,000 | -378,186,000,000 | -240,834,000,000 | -659,844,000,000 | -457,951,000,000 | -347,876,000,000 | -733,269,000,000 | -540,316,000,000 | -234,790,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends paid | -118,951,000,000 | -79,300,000,000 | -39,650,000,000 | -39,650,000,000 | -106,335,000,000 | -70,289,000,000 | -34,243,000,000 | -34,243,000,000 | -95,521,000,000 | -61,278,000,000 | -27,034,000,000 | -27,034,000,000 | -81,103,000,000 | -54,069,000,000 | -27,034,000,000 | -27,034,000,000 | -65,136,000,000 | -43,508,000,000 | -21,775,000,000 | -43,550,000,000 | -29,033,000,000 | -14,516,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends paid to noncontrolling interests | -17,755,000,000 | -13,070,000,000 | -5,053,000,000 | -5,053,000,000 | -8,703,000,000 | -8,467,000,000 | -5,889,000,000 | -5,889,000,000 | -6,045,000,000 | -5,060,000,000 | -3,678,000,000 | -3,678,000,000 | -15,060,000,000 | -14,435,000,000 | -12,548,000,000 | -12,548,000,000 | -15,641,000,000 | -13,264,000,000 | -7,704,000,000 | -14,185,000,000 | -13,078,000,000 | -8,366,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sales (purchases) of treasury stock | -10,000,000 | -7,000,000 | -2,000,000 | -2,000,000 | -21,000,000 | -10,000,000 | -6,000,000 | -3,000,000 | -2,000,000 | -5,000,000 | -4,000,000 | -2,000,000 | -2,000,000 | -34,794,000,000 | -34,786,000,000 | -9,809,000,000 | -12,000,000 | -8,000,000 | -5,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of the period | 1,107,647,000,000 | 1,139,200,000,000 | 1,133,944,000,000 | 1,261,356,000,000 | 1,204,122,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
year ended march 31, 2014 and 2015 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes paid | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from credit and lease residual losses on finance subsidiaries-receivables | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on derivative instruments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of the year | 1,168,914,000,000 | 1,206,128,000,000 | 1,247,113,000,000 | 1,279,024,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
provision for credit and lease residual losses on finance subsidiaries–receivables | 50,638,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions of finance subsidiaries–receivables | -2,710,520,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
collections of finance subsidiaries–receivables | 1,561,299,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of the year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment loss on investments in securities | 501,000,000 | 485,000,000 | 193,000,000 | 193,000,000 | 673,000,000 | 652,000,000 | 313,000,000 | 286,000,000 | 22,822,000,000 | 13,673,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
damaged and impairment loss on long-lived assets excluding property on operating leases | 7,654,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of short-term debt | -1,856,102,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of long-term debt | -320,903,000,000 | -336,187,000,000 | -229,805,000,000 | -446,185,000,000 | -233,156,000,000 | -147,159,000,000 | -344,570,000,000 | -495,107,000,000 | -114,692,000,000 | -194,298,000,000 | -289,107,000,000 | 0 | -229,568,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of treasury stock | -6,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
damaged and impairment loss on long-lived assets and goodwill excluding property on operating leases | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment for purchase of available-for-sale securities | -112,368,000,000 | -32,751,000,000 | -139,967,000,000 | -1,828,000,000 | -1,608,000,000 | 155,000,000 | -955,000,000 | -61,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment for purchase of held-to-maturity securities | -16,423,000,000 | -13,476,000,000 | -6,250,000,000 | -20,856,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from redemption of held-to-maturity securities | 12,175,000,000 | 5,834,000,000 | 6,341,000,000 | 6,341,000,000 | 14,063,000,000 | 8,860,000,000 | 10,058,000,000 | 45,796,000,000 | 45,796,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of operating lease assets | -447,902,000,000 | -261,004,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sales of investments in affiliates | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in short-term debt | 239,710,000,000 | 19,166,000,000 | 91,962,000,000 | 91,962,000,000 | 5,008,000,000 | -23,676,000,000 | 50,500,000,000 | 50,500,000,000 | 127,340,000,000 | 53,231,000,000 | 80,349,000,000 | 80,349,000,000 | -594,131,000,000 | -748,274,000,000 | -172,379,000,000 | 456,467,000,000 | 228,914,000,000 | 78,433,000,000 | 78,433,000,000 | 193,138,000,000 | 263,145,000,000 | 211,611,000,000 | 51,534,000,000 | 51,534,000,000 | -105,266,000,000 | 287,673,000,000 | 89,811,000,000 | 20,244,000,000 | 80,761,000,000 | -151,955,000,000 | -7,910,000,000 | 0 | -4,164,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of the period | 1,247,113,000,000 | 1,247,113,000,000 | 1,247,113,000,000 | 1,279,024,000,000 | 1,279,024,000,000 | 1,279,024,000,000 | 1,119,902,000,000 | 1,119,902,000,000 | 1,119,902,000,000 | 690,369,000,000 | 690,369,000,000 | 690,369,000,000 | 1,050,902,000,000 | 1,050,902,000,000 | 1,050,902,000,000 | 747,327,000,000 | 724,421,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sales (repurchases) of finance subsidiaries-receivables | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment loss on long-lived assets excluding property on operating leases | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment loss on long-lived assets and goodwill excluding property on operating leases | 534,000,000 | 419,000,000 | 419,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sales (purchases) of finance subsidiaries–receivables | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sales (purchases) of finance subsidiaries-receivables | -42,714,000,000 | -31,345,000,000 | -21,942,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sale of treasury stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment loss excluding property on operating leases | 419,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment for purchase of treasury stock | 1,000,000 | -34,156,000,000 | -34,141,000,000 | -10,000,000 | -23,093,000,000 | -84,147,000,000 | 12,312,000,000 | -34,564,000,000 | -95,312,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment loss on long-lived assets and goodwill | 26,905,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excluding property on operating leases | 54,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interest in income | 17,647,000,000 | 13,495,000,000 | 7,519,000,000 | 7,519,000,000 | 5,876,000,000 | 13,269,000,000 | 6,418,000,000 | 6,851,000,000 | 6,851,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales of finance subsidiaries–receivables | 684,308,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash dividends paid | -119,764,000,000 | -79,842,000,000 | -39,921,000,000 | -72,748,000,000 | -36,456,000,000 | -30,988,000,000 | -54,784,000,000 | -47,797,000,000 | -12,579,000,000 | -21,641,000,000 | -33,541,000,000 | 0 | -14,616,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash dividends paid to minority interests | -9,897,000,000 | -9,473,000,000 | -3,480,000,000 | -8,148,000,000 | -3,626,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales of finance subsidiaries-receivables | 128,762,000,000 | 123,090,000,000 | 135,457,000,000 | 135,457,000,000 | -1,841,000,000 | 196,538,000,000 | 83,593,000,000 | 112,945,000,000 | 112,945,000,000 | 203,116,000,000 | 134,048,000,000 | 148,000,000 | 243,719,000,000 | 226,547,000,000 | -2,568,000,000 | 379,247,000,000 | 820,650,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments for purchases of treasury stock | 296,000,000 | -6,000,000 | 1,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on transfer of the substitutional portion of the employees’ pension funds | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flows from financing activities : | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of the period* | 945,546,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization excluding investment in operating leases | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation of investment in operating leases | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of operating leases assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depriciation of property on operating leases | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of year * | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 75,138,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of investment in operating leases | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation | 155,535,000,000 | 85,417,000,000 | 63,838,000,000 | -112,782,000,000 | 225,752,000,000 | 54,908,000,000 | 48,944,000,000 | 63,838,000,000 | 7,195,000,000 | 105,775,000,000 | 213,445,000,000 | 0 | 102,105,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
trade accounts and notes receivables | 194,998,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
trade accounts and notes payables | -79,715,000,000 | -65,013,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash dividends from affiliates | 3,325,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from purchase of held-to-maturity securities | 6,535,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in commercial paper classified as long-term debt | -245,000,000 | 70,000,000 | -131,000,000 | -142,000,000 | 70,000,000 | -85,000,000 | 26,000,000 | 280,000,000 | 0 | 2,069,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
provision for credit and lease residual losses on finance | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on transfer of the substitutional portion of the employees’ pension funds to the government | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of finance subsidiaries-receivables | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
collection of finance subsidiaries-receivables | 443,622,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on derivative instrument and related others | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
provision for credit and lease residual losses on finance subsidiaries—receivables | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on fair value adjustment of derivative instrument | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of finance subsidiaries—receivables | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
collection of finance subsidiaries—receivables | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales of finance subsidiaries—receivables | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on derivative instruments and related others | -60,432,000,000 | -31,778,000,000 | -84,783,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on fair value adjustment of derivative instrument | 13,299,000,000 | 0 | 43,462,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
provision for credit and lease residual losses on finance subsidiaries- receivables | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on derivative instrument and related others | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in investments and advances | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from credit and lease residual losses on finance subsidiaries—receivables | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in trade payables | 0 | -26,445,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in finance subsidiaries-receivables | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of treasury stock | 0 | -9,567,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on derivative instruments and related others | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in finance subsidiaries–receivables | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in finance subsidiaries–receivables | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other,net | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales of finance subsidiaries –receivables | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deffered income taxes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in finance subsidiaries—receivables | -417,561,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of common share | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
year ended march 31, 2002 and 2003 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in trade accounts and notes receivable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in inventories | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock |
The information provided in this report is taken from www.sec.gov and many other data providers. While we have conducted our best efforts to ensure that the parsed data is accurate, we cannot guarantee its accuracy. Please use caution and understand that any consequences of its use are your own responsibility.
