Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Ally Financial
ALLY
5
Louisiana-Pacific
LPX
(FY)Dec 31, 2024 | (FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | (FY)Dec 31, 2018 | (FY)Dec 31, 2017 | (FY)Dec 31, 2016 | (FY)Dec 31, 2015 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -28.50%6.8B | 86.91%9.51B | -33.03%5.09B | -22.09%7.59B | 24.51%9.75B | 10.38%7.83B | -36.19%7.09B | 28.56%11.12B | 39.81%8.65B | 5.55%6.18B |
Net profit before non-cash adjustment | 5.49%6B | 7.77%5.69B | 6.91%5.28B | 20.89%4.94B | 17.56%4.08B | 4.20%3.47B | -17.58%3.33B | 5.95%4.05B | 95.90%3.82B | 19.35%1.95B |
Total adjustment of non-cash items | -106.39%-324M | 152.44%5.07B | -58.55%2.01B | -4.21%4.85B | 14.55%5.06B | -3.89%4.42B | -22.71%4.6B | 2.50%5.95B | 13.71%5.8B | 0.71%5.1B |
-Depreciation and amortization | 29.69%5.4B | -2.00%4.17B | -5.55%4.25B | -6.91%4.5B | 6.87%4.84B | 15.97%4.53B | -0.61%3.9B | -8.55%3.93B | 0.52%4.29B | 7.28%4.27B |
-Reversal of impairment losses recognized in profit and loss | --2.08B | --0 | -42.80%429M | --750M | --0 | -48.11%412M | -49.39%794M | -12.78%1.57B | 613.89%1.8B | --252M |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 102.58%68M |
-Disposal profit | -765.49%-3.19B | 75.53%-368M | -518.93%-1.5B | -174.54%-243M | 470.45%326M | -41.94%-88M | -136.05%-62M | 116.76%172M | -1,321.43%-1.03B | -71.33%84M |
-Net exchange gains and losses | -348.28%-130M | 56.06%-29M | -20.00%-66M | -350.00%-55M | 340.00%22M | -77.27%5M | 320.00%22M | -112.05%-10M | 207.41%83M | 145.76%27M |
-Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 76.00%132M | -97.12%75M |
-Other non-cash items | -444.33%-4.49B | 218.44%1.3B | -948.57%-1.1B | 13.93%-105M | 71.95%-122M | -650.00%-435M | -119.86%-58M | -44.17%292M | 59.94%523M | -55.39%327M |
Changes in working capital | 189.26%1.12B | 42.92%-1.26B | -0.41%-2.2B | -466.11%-2.19B | 1,007.58%599M | 92.16%-66M | -175.18%-842M | 214.75%1.12B | -12.31%-976M | -3.21%-869M |
-Change in receivables | -59.35%-1.24B | 68.12%-775M | -80.88%-2.43B | -1,289.38%-1.34B | -90.91%113M | -9.14%1.24B | 180.57%1.37B | -312.25%-1.7B | 241.34%800M | -208.43%-566M |
-Change in inventory | -8,454.55%-919M | 100.61%11M | 2.96%-1.81B | -341.25%-1.86B | 1,063.75%771M | 65.52%-80M | 57.82%-232M | -164.55%-550M | 1,638.78%852M | -83.77%49M |
-Change in payables | 755.82%3.27B | -125.25%-498M | 101.84%1.97B | 389.91%977M | 74.22%-337M | 20.35%-1.31B | -149.04%-1.64B | 227.32%3.35B | -646.59%-2.63B | 78.87%-352M |
-Provision for loans, leases and other losses | 100.00%10M | -91.94%5M | 82.35%62M | -34.62%34M | -33.33%52M | 123.15%78M | -1,631.82%-337M | --22M | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -93.75%-31M | 23.81%-16M | 74.70%-21M | 17.00%-83M | 15.25%-100M | 10.61%-118M | 7.69%-132M | 23.94%-143M | 30.88%-188M | 15.26%-272M |
Interest received (cash flow from operating activities) | 24.15%401M | 8.03%323M | 44.44%299M | 16.95%207M | 0.00%177M | 2.91%177M | 6.17%172M | 13.29%162M | 1.42%143M | 19.49%141M |
Tax refund paid | 5.32%-1.33B | 15.17%-1.41B | -21.15%-1.66B | -161.14%-1.37B | 32.08%-525M | 34.27%-773M | 42.21%-1.18B | -95.49%-2.04B | -250.51%-1.04B | -44.17%-297M |
Other operating cash inflow (outflow) | 0 | 0.00%-1M | 50.00%-1M | -100.00%-2M | -1M | 0 | 0.00%-1M | 50.00%-1M | -2M | 0 |
Operating cash flow | -30.58%5.83B | 126.99%8.4B | -41.65%3.7B | -31.76%6.35B | 30.70%9.3B | 19.46%7.11B | -34.55%5.96B | 20.38%9.1B | 31.31%7.56B | 5.63%5.76B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -11.51%-7.95B | -125.29%-7.13B | -13.25%-3.16B | 36.46%-2.79B | 18.76%-4.4B | -3.13%-5.41B | -40.14%-5.25B | -437.93%-3.74B | 68.83%-696M | 64.11%-2.23B |
Net business purchase and sale | 185.86%346M | -2,221.05%-403M | --19M | ---- | 26,700.00%268M | --1M | ---- | ---- | ---- | ---- |
Net investment product transactions | 511.82%3.37B | 2,719.05%550M | -144.68%-21M | 422.22%47M | -80.00%9M | -72.73%45M | 787.50%165M | -166.67%-24M | 35.71%-9M | -75.00%-14M |
Advance cash and loans provided to other parties | -68.80%-790M | ---468M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Repayment of advance payments to other parties and cash income from loans | 10,800.00%109M | 0.00%1M | -50.00%1M | -33.33%2M | -40.00%3M | -28.57%5M | 40.00%7M | 0.00%5M | 0.00%5M | -37.50%5M |
Net changes in other investments | -75.61%-792M | -208.90%-451M | -668.42%-146M | 92.08%-19M | -16.50%-240M | -7.29%-206M | 25.29%-192M | -1,613.33%-257M | -114.56%-15M | -70.99%103M |
Investing cash flow | 27.72%-5.71B | -138.58%-7.9B | -19.80%-3.31B | 36.57%-2.76B | 21.74%-4.36B | -5.68%-5.57B | -31.02%-5.27B | -462.24%-4.02B | 66.57%-715M | 63.78%-2.14B |
Financing cash flow | ||||||||||
Net issuance payments of debt | 989.03%4.21B | 49.52%-474M | 59.63%-939M | 13.40%-2.33B | -273.57%-2.69B | 35.17%-719M | 66.18%-1.11B | 42.23%-3.28B | -204.51%-5.68B | -480.41%-1.86B |
Net common stock issuance | -538.49%-1.28B | 29,200.00%291M | 50.00%-1M | -100.00%-2M | 50.00%-1M | 66.67%-2M | 62.50%-6M | -220.00%-16M | 28.57%-5M | 0.00%-7M |
Increase or decrease of lease financing | --0 | --0 | ---- | ---- | ---- | ---- | 88.24%-2M | 97.01%-17M | 21.55%-568M | -2.55%-724M |
Cash dividends paid | -96.93%-1.99B | -21.42%-1.01B | -16.71%-831M | -9.20%-712M | 0.00%-652M | 15.43%-652M | -30.02%-771M | -33.56%-593M | 0.22%-444M | 0.00%-445M |
Net other fund-raising expenses | -50.00%-3M | 0.00%-2M | -100.00%-2M | 50.00%-1M | -100.00%-2M | ---1M | ---- | 50.00%-1M | 0.00%-2M | -100.00%-2M |
Financing cash flow | 179.40%948M | 32.66%-1.19B | 41.70%-1.77B | 8.98%-3.04B | -143.16%-3.34B | 27.22%-1.37B | 51.66%-1.89B | 41.66%-3.91B | -120.09%-6.7B | -354.71%-3.04B |
Net cash flow | ||||||||||
Beginning cash position | -7.60%7.81B | -13.49%8.45B | 6.38%9.77B | 20.70%9.18B | 2.34%7.61B | -14.00%7.43B | 15.63%8.64B | 1.19%7.47B | 9.59%7.39B | -14.02%6.74B |
Current changes in cash | 255.96%1.07B | 50.18%-688M | -355.27%-1.38B | -66.21%541M | 820.11%1.6B | 114.50%174M | -202.39%-1.2B | 691.89%1.17B | -74.26%148M | 151.07%575M |
Effect of exchange rate changes | 47.83%68M | -26.98%46M | 43.18%63M | 262.96%44M | ---27M | --0 | -350.00%-9M | 96.67%-2M | -900.00%-60M | -122.22%-6M |
Cash adjustments other than cash changes | --2M | ---- | 0.00%1M | --1M | ---- | ---- | 50.00%-1M | ---2M | ---- | --77M |
End cash Position | 14.64%8.95B | -7.60%7.81B | -13.49%8.45B | 6.38%9.77B | 20.70%9.18B | 2.34%7.61B | -14.00%7.43B | 15.63%8.64B | 1.19%7.47B | 9.59%7.39B |
Free cash flow | -354.32%-3.24B | 189.84%1.27B | -149.81%-1.42B | -41.84%2.85B | 279.75%4.9B | 90.68%1.29B | -87.35%676M | -1.49%5.34B | 69.42%5.42B | 504.68%3.2B |
Currency Unit | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |