Consolidated Statements of Cash Flows

Latest Update : June 18, 2024

* MinebeaMitsumi has adopted International Financial Reporting Standards (IFRS) from the 1Q of FY3/2019.

  FY3/2020*1
Full Year
FY3/2021*2
Full Year
FY3/2022
Full Year
FY3/2023*3
Full Year
FY3/2024
Full Year
Net cash flows from operating activities
Profit before income taxes millions of yen 58,08949,52790,78892,12875,545
Depreciation and amortization millions of yen 46,245 48,628 45,231 53,022 58,359
Impairment loss millions of yen - - - 11,066 -
Gain on bargain purchase millions of yen - - - -23,719 -160
Interest income and dividends income millions of yen -1,681 -1,225 -1,294 -1,947 -3,037
Interest expenses millions of yen 1,484 1,614 1,521 2,743 4,295
Loss (gain) on sale and disposal of property, plant and equipment millions of yen -988 -102 -381 -12,366 -2,990
Decrease (increase) in trade and other receivables millions of yen -3,968 -11,877 -24,237 -7,705 -5,389
Decrease (increase) in inventories millions of yen -16,612 13,121 -35,839 -10,854 -7,853
Increase (decrease) in trade and other payables millions of yen 8,731 -10,993 20,955 -23,887 13,528
Other millions of yen 8,502 14,469 -5,447 -11,919 -9,077
Interest received millions of yen 1,297 888 870 1,644 2,741
Dividends received millions of yen 368 345 371 351 318
Interest paid millions of yen -1,389 -1,544 -1,479 -2,525 -4,418
Income taxes paid millions of yen -13,592 -9,088 -12,642 -21,939 -20,103
Net cash flows from operating activities millions of yen 86,48693,76378,41744,093101,759
Net cash flows from investing activities
Decrease (increase) in time deposits millions of yen 1,262 -1,287 610 12,627 1,382
Purchase of property, plant and equipment millions of yen -47,295 -44,195 -68,476 -134,449 -77,578
Proceeds from sales of property, plant and equipment millions of yen 5,938 1,373 874 26,305 7,926
Purchase of intangible assets millions of yen -1,072 -1,308 -1,632 -2,268 -2,058
Purchase of securities millions of yen -1,764 -1,581 -735 -1,103 -12,718
Proceeds from sale and redemption of securities millions of yen 1,740 1,412 5,416 2,349 2,473
Proceeds from sales of investments in subsidiaries resulting in change in scope of consolidation millions of yen - - 502 - -
Proceeds from purchase of investments in subsidiaries resulting in change in scope of consolidation millions of yen 47 - 364 - 2,956
Purchase of investments in subsidiaries resulting in change in scope of consolidation millions of yen -1,822 -24,160 - -10,213 -1,688
Proceeds from government grants millions of yen - - - - 2,517
Other millions of yen -574 -835 -528 477 489
Net cash flows from investing activities millions of yen -43,540-70,581-63,605-106,275-76,299
Net cash flows from financing activities
Increase (decrease) in short-term borrowings millions of yen -9,829 40,297 9,200 5,843 -37,189
Proceeds from long-term borrowings millions of yen 50,850 - 500 50,503 51,500
Repayments of long-term borrowings millions of yen -32,176 -5,340 -2,964 -8,975 -11,071
Proceeds from bonds millions of yen -100 - - 25,000 -
Redemption of bonds millions of yen - - - - -26
Acquisition of non-controlling interests millions of yen -7,693 -5,377 - -2,274 -
Proceeds from disposal of treasury shares millions of yen - 240 3 3 0
Purchase of treasury shares millions of yen -15,059 -4,941 -10,775 -10,018 -9,676
Dividends paid millions of yen -11,624 -11,435 -16,236 -15,561 -16,293
Dividends paid to non-controlling interests millions of yen -22 -43 - - -362
Repayments of lease liabilities millions of yen -3,105 -4,144 -5,275 -6,646 -7,091
Other millions of yen - 0 - - -
Net cash flows from financing activities millions of yen -28,7589,257-25,54737,875-30,208
Effect of exchange rate changes on cash and cash equivalents millions of yen -5,874 2,294 8,844 5,390 6,741
Increase (decrease) in cash and cash equivalents millions of yen 8,314 34,733 -1,891 -18,917 1,993
Cash and cash equivalents at beginning of period millions of yen 122,432 130,746 165,479 163,588 144,671
Cash and cash equivalents at end of period millions of yen 130,746 165,479 163,588 144,671 146,664
  • *1 U-Shin Ltd. has been included in the scope of consolidation since April 10, 2019. In 1Q of FY3/2020, Access Solutions does not include April 1-9.
  • *2 ABLIC Inc. has been included in the scope of consolidation since April 30, 2020.
  • *3 We have included the following companies in the scope of consolidation;
    HONDA TSUSHIN KOGYO CO., LTD. since September 16, 2022
    Minebea Connect Inc. (formerly SUMIKO TEC CO., LTD.) since November 1, 2022
    Minebea AccessSolutions Inc. (formerly Honda Lock Mfg. Co., Ltd.) since January 27, 2023

Go back to top of this page

Follow Us

Twitter Youtube