Movements of Free Cash Flows

(Billions of Yen)

  2014 2015 2016 2017 2018
Operating profit - IFRS basis 75.9 86.8 76.9 98.9 124.3
Depreciation and impairment of property, plant and equipment 15.5 14.2 14.8 14.6 14.6
Amortization and impairment of intangible assets 1.4 3.5 4.0 5.8 6.8
Other cash adjustment on operating profit 3.7 1.0 2.8 1.7 1.6
Operating profit, net of operating cash adjustments 96.4 105.4 98.5 121.0 147.4
(Increase) decrease in trade accounts receivable (30.2) 6.7 (6.4) (7.6) (2.4)
(Increase) decrease in inventories (12.2) (23.3) (26.3) 21.1 14.2
Increase (decrease) in trade accounts payable (0.6) 5.9 1.5 (4.2) (2.4)
Change in other net working capital etc. 9.7 (5.2) (5.0) 5.2 (4.8)
Total (increase) decrease in net working capital etc. (33.3) (15.9) (36.2) 14.5 4.5
Investment in property, plant and equipment (16.2) (18.4) (30.1) (32.9) (71.8)
Investment in intangible assets (2.9) (6.5) (6.2) (11.6) (5.9)
Operating free cash flow 43.9 64.6 26.0 91.0 74.3
as % of revenues 9.5 13.0 5.3 17.0 12.8
Treasury activities (interest income/expenses, foreign exchange gains/losses etc.) 0.3 1.6 3.7 1.6 4.3
Settlement for transfer pricing taxation - - - (5.2) (3.2)
Tax paid (25.2) (29.1) (25.3) (22.7) (31.6)
Free cash flow 19.0 37.0 4.3 64.7 43.7
Dividends paid (25.5) (29.4) (32.8) (31.0) (35.8)
Transaction in own equity instruments 1.2 1.4 0.5 0.9 1.0
Net effect of currency translation on net cash 0.7 (3.5) (2.6) 3.2 (2.5)
Net change in net cash (4.5) 5.5 (30.5) 37.9 6.4

Other cash adjustment on operating profit: adjustments for all non-cash income and expense items other than amortization expenses and impairment included in operating profit (such as loss on inventory differences, reserve for doubtful accounts, stock option expenses, loss on asset retirement, and increase/decrease in reserves) as well as all non-operating income and expense cash flows relating to net operating assets (NOA) (including proceeds from the sales of assets and reserve payments).

Operating free cash flow (Operating FCF): pretax cash flow after adjusting changes in working capital and operating investments in assets (tangible and intangible) to "operating profit, net of operating cash adjustments," which shows the company's cash generation ability from operating activities.

Free cash flow (FCF): the ability to generate net cash from a management perspective after deducting tax, dividends, and other payments from operating FCF.
Net change in net cash: dividends paid, increases and decreases in marketable securities and interest-bearing debt are included.
The concepts of operating profit, operating FCF and Net operating assets (NOA) are mutually consistent.

Free cash flow (FCF):
The consolidated statement of cash flows has been prepared in accordance with International Accounting Standard (IAS) No. 7, “Statement of Cash Flows.” FCF is a reconfiguration of the consolidated statement of cash flows as internal indicators and is identical to the indicators disclosed by Roche. Furthermore, no items from FCF have been excluded, as the Core results concept only applies to the income statement.

  • E-mail

Financial Results

Back to top