LY Corporation (TYO:4689)
Japan
· Delayed Price · Currency is JPY 491.60
+12.30 (2.57%)
Feb 21, 2025, 3:30 PM JST
LY Corporation Cash Flow Statement
Financials in millions JPY. Fiscal year is April - March.
Millions JPY. Fiscal year is Apr - Mar.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 | Mar '20 Mar 31, 2020 | 2019 - 2015 |
| Net Income | 235,475 | 181,621 | 235,219 | 158,542 | 142,615 | 135,676 | Upgrade
|
| Depreciation & Amortization | 156,281 | 162,917 | 148,776 | 135,744 | 102,080 | 83,419 | Upgrade
|
| Loss (Gain) From Sale of Assets | 15,147 | 15,147 | - | - | 19,310 | - | Upgrade
|
| Loss (Gain) From Sale of Investments | -6,455 | -1,499 | 21,568 | -3,311 | - | - | Upgrade
|
| Loss (Gain) on Equity Investments | 11,006 | 16,491 | 38,728 | 46,135 | 19,418 | 24,542 | Upgrade
|
| Other Operating Activities | -32,997 | -113,508 | -117,533 | -98,890 | -54,055 | -59,059 | Upgrade
|
| Change in Accounts Receivable | -308,943 | -254,659 | 7,689 | 10,267 | 10,557 | -120,141 | Upgrade
|
| Change in Accounts Payable | 308,193 | 215,616 | 191,988 | 21,743 | 3,386 | 73,784 | Upgrade
|
| Change in Other Net Operating Assets | 196,173 | 94,351 | -433,384 | -3,916 | -35,390 | 105,057 | Upgrade
|
| Operating Cash Flow | 573,880 | 316,477 | 93,051 | 266,314 | 207,921 | 243,278 | Upgrade
|
| Operating Cash Flow Growth | 309.43% | 240.11% | -65.06% | 28.08% | -14.53% | 62.23% | Upgrade
|
| Capital Expenditures | -93,771 | -71,009 | -92,842 | -51,772 | -28,578 | -34,361 | Upgrade
|
| Cash Acquisitions | - | - | 397,291 | - | 177,082 | -378,575 | Upgrade
|
| Divestitures | - | - | - | 16,122 | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | - | - | -56,144 | -220,861 | -42,163 | -50,765 | Upgrade
|
| Investment in Securities | -107,432 | -79,806 | -53,561 | -88,953 | -14,504 | -41,089 | Upgrade
|
| Other Investing Activities | -286,060 | -348,519 | 125,042 | 41,565 | -104,186 | 1,756 | Upgrade
|
| Investing Cash Flow | -485,253 | -444,060 | 319,786 | -303,899 | -12,349 | -503,034 | Upgrade
|
| Short-Term Debt Issued | - | 416,000 | 710,961 | 645,500 | - | 503,440 | Upgrade
|
| Long-Term Debt Issued | - | 229,008 | 273,477 | 313,702 | 377,263 | 250,217 | Upgrade
|
| Total Debt Issued | 949,537 | 645,008 | 984,438 | 959,202 | 377,263 | 753,657 | Upgrade
|
| Short-Term Debt Repaid | - | -437,000 | -647,000 | -510,261 | -277,298 | - | Upgrade
|
| Long-Term Debt Repaid | - | -203,990 | -156,455 | -180,458 | -33,439 | - | Upgrade
|
| Total Debt Repaid | -1,008,243 | -640,990 | -803,455 | -690,719 | -310,737 | - | Upgrade
|
| Net Debt Issued (Repaid) | -58,706 | 4,018 | 180,983 | 268,483 | 66,526 | 753,657 | Upgrade
|
| Issuance of Common Stock | - | - | 16,855 | - | - | 454,498 | Upgrade
|
| Repurchase of Common Stock | -150,100 | - | -16,861 | -68,289 | - | -526,695 | Upgrade
|
| Dividends Paid | -41,747 | -41,881 | -43,554 | -42,230 | -42,190 | -45,036 | Upgrade
|
| Other Financing Activities | -41,984 | -43,627 | -31,632 | -66,334 | -36,406 | -43,014 | Upgrade
|
| Financing Cash Flow | -292,537 | -81,490 | 105,791 | 91,630 | -12,070 | 593,410 | Upgrade
|
| Foreign Exchange Rate Adjustments | 6,386 | 10,664 | 5,698 | 7,750 | 2,124 | -338 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | -1 | -33,011 | 1 | 1 | - | - | Upgrade
|
| Net Cash Flow | -197,525 | -231,420 | 524,327 | 61,796 | 185,626 | 333,316 | Upgrade
|
| Free Cash Flow | 480,109 | 245,468 | 209 | 214,542 | 179,343 | 208,917 | Upgrade
|
| Free Cash Flow Growth | 767.48% | 117348.80% | -99.90% | 19.63% | -14.16% | 93.11% | Upgrade
|
| Free Cash Flow Margin | 25.31% | 13.53% | 0.01% | 13.69% | 14.87% | 19.84% | Upgrade
|
| Free Cash Flow Per Share | 64.56 | 32.61 | 0.03 | 28.14 | 35.82 | 43.18 | Upgrade
|
| Cash Interest Paid | 13,649 | 12,155 | 10,787 | 12,517 | 5,475 | - | Upgrade
|
| Cash Income Tax Paid | 26,587 | 105,665 | 109,564 | 88,768 | 49,483 | 59,058 | Upgrade
|
| Levered Free Cash Flow | 101,043 | -20,490 | 486,690 | -21,780 | -95,373 | 112,390 | Upgrade
|
| Unlevered Free Cash Flow | 105,117 | -16,417 | 490,327 | -19,021 | -90,952 | 112,390 | Upgrade
|
| Change in Net Working Capital | 123,542 | 241,374 | -391,767 | 571 | 235,688 | -18,924 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.