Taisei Lamick Co., Ltd. (TYO:4994)
Japan
· Delayed Price · Currency is JPY 2,562.00
-6.00 (-0.23%)
Mar 10, 2025, 3:30 PM JST
Taisei Lamick 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 | - | 1,543 | 2,724 | 3,097 | 1,667 | 1,695 | Upgrade
|
| Depreciation & Amortization | - | 1,073 | 1,016 | 1,044 | 1,167 | 1,229 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | 108 | 16 | 3 | 701 | 10 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | - | -116 | -30 | - | - | Upgrade
|
| Other Operating Activities | - | -662 | -913 | -1,016 | -724 | -533 | Upgrade
|
| Change in Accounts Receivable | - | -99 | -293 | -468 | 253 | 955 | Upgrade
|
| Change in Inventory | - | 259 | -834 | -616 | -462 | 529 | Upgrade
|
| Change in Accounts Payable | - | 36 | 67 | 533 | -113 | -379 | Upgrade
|
| Change in Other Net Operating Assets | - | 219 | -370 | 54 | 402 | -28 | Upgrade
|
| Operating Cash Flow | - | 2,477 | 1,297 | 2,601 | 2,891 | 3,478 | Upgrade
|
| Operating Cash Flow Growth | - | 90.98% | -50.13% | -10.03% | -16.88% | 80.02% | Upgrade
|
| Capital Expenditures | - | -1,957 | -1,371 | -726 | -1,146 | -967 | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | -3 | -2 | -9 | 16 | Upgrade
|
| Divestitures | - | - | 1,806 | - | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | - | -126 | -168 | -49 | -32 | -49 | Upgrade
|
| Investment in Securities | - | -10 | -10 | 15 | -9 | 310 | Upgrade
|
| Other Investing Activities | - | -6 | -1 | -4 | 5 | -93 | Upgrade
|
| Investing Cash Flow | - | -2,099 | 1,023 | -766 | -1,191 | -783 | Upgrade
|
| Short-Term Debt Issued | - | - | - | 107 | 127 | 600 | Upgrade
|
| Long-Term Debt Issued | - | - | - | - | - | 800 | Upgrade
|
| Total Debt Issued | - | - | - | 107 | 127 | 1,400 | Upgrade
|
| Short-Term Debt Repaid | - | - | -273 | - | - | -756 | Upgrade
|
| Long-Term Debt Repaid | - | -50 | -213 | -488 | -892 | -1,088 | Upgrade
|
| Total Debt Repaid | - | -50 | -486 | -488 | -892 | -1,844 | Upgrade
|
| Net Debt Issued (Repaid) | - | -50 | -486 | -381 | -765 | -444 | Upgrade
|
| Issuance of Common Stock | - | - | 2 | - | - | - | Upgrade
|
| Repurchase of Common Stock | - | -499 | -499 | -660 | -145 | - | Upgrade
|
| Dividends Paid | - | -453 | -466 | -483 | -486 | -486 | Upgrade
|
| Other Financing Activities | - | -37 | -525 | -49 | -53 | -36 | Upgrade
|
| Financing Cash Flow | - | -1,039 | -1,974 | -1,573 | -1,449 | -966 | Upgrade
|
| Foreign Exchange Rate Adjustments | - | 79 | 38 | 61 | -12 | 8 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | - | 2 | - | -2 | -1 | Upgrade
|
| Net Cash Flow | - | -582 | 386 | 323 | 237 | 1,736 | Upgrade
|
| Free Cash Flow | - | 520 | -74 | 1,875 | 1,745 | 2,511 | Upgrade
|
| Free Cash Flow Growth | - | - | - | 7.45% | -30.51% | 202.17% | Upgrade
|
| Free Cash Flow Margin | - | 1.86% | -0.25% | 6.66% | 6.73% | 9.48% | Upgrade
|
| Free Cash Flow Per Share | - | 81.71 | -11.31 | 278.05 | 252.39 | 362.48 | Upgrade
|
| Cash Interest Paid | - | 1 | 5 | 6 | 3 | 8 | Upgrade
|
| Cash Income Tax Paid | - | 663 | 912 | 1,014 | 669 | 539 | Upgrade
|
| Levered Free Cash Flow | - | 685.13 | 99.25 | 1,765 | 1,534 | 2,468 | Upgrade
|
| Unlevered Free Cash Flow | - | 685.75 | 102.38 | 1,769 | 1,536 | 2,473 | Upgrade
|
| Change in Net Working Capital | -399 | -682 | 949 | 376 | -41 | -1,160 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.