Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Occidental Petroleum
OXY
5
Louisiana-Pacific
LPX
(FY)Dec 31, 2024 | (Q4)Dec 31, 2024 | (Q3)Sep 30, 2024 | (Q2)Jun 30, 2024 | (Q1)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -59.83%1.73B | -61.84%1.09B | 184.28%757.11M | -125.46%-103.34M | -101.03%-19.89M | 817.91%4.3B | 285.25%2.86B | -254.88%-898.32M | 197.12%405.92M | 541.12%1.93B |
Net profit before non-cash adjustment | -73.18%105.77M | -239.39%-56.37M | -90.79%11.12M | -97.09%2.17M | -6.13%148.85M | 35.46%394.35M | 150.87%40.44M | -45.58%120.73M | -61.26%74.61M | 462.05%158.57M |
Total adjustment of non-cash items | 27.88%1.84B | 7.32%542.58M | 42.61%522.75M | 60.52%401.87M | 17.83%372.28M | 9.18%1.44B | 9.73%505.55M | -0.36%366.57M | 42.68%250.35M | 0.81%315.95M |
-Depreciation and amortization | 16.49%1.19B | 22.28%322.28M | 10.96%292.25M | 10.95%286.67M | 22.25%289.36M | 7.83%1.02B | -2.89%263.55M | 16.39%263.39M | 14.61%258.38M | 5.36%236.69M |
-Reversal of impairment losses recognized in profit and loss | 54.42%177.59M | ---- | ---- | ---- | ---- | -38.49%115M | ---- | ---- | ---- | ---- |
-Assets reserve and write-off | 13.55%162.48M | ---- | ---- | ---- | ---- | 90.20%143.09M | ---- | ---- | ---- | ---- |
-Share of associates | 24.12%-256.8M | -14.31%-45.87M | 55.46%-40.59M | 17.64%-76.88M | 17.87%-93.46M | 4.11%-338.41M | 29.30%-40.13M | 26.61%-91.15M | 8.52%-93.35M | -62.79%-113.79M |
-Disposal profit | -43.23%-21.47M | -43.23%-21.47M | --0 | --0 | --0 | 90.16%-14.99M | 54.26%-14.99M | --0 | --0 | --0 |
-Net exchange gains and losses | -11.45%-8.51M | ---- | ---- | ---- | ---- | -127.64%-7.64M | ---- | ---- | ---- | ---- |
-Deferred income tax | 169.63%141.62M | 305.68%21.2M | 763.52%34.74M | 129.85%23.76M | 46.73%61.91M | -55.81%52.52M | -18.09%5.23M | -118.61%-5.24M | -71.72%10.34M | -11.73%42.2M |
-Other non-cash items | -2.75%454.02M | -257.13%-65.11M | 18.44%236.36M | 124.49%168.32M | -24.13%114.46M | 0.14%466.84M | 338.74%41.44M | -16.03%199.57M | -44.47%74.98M | 36.07%150.86M |
Changes in working capital | -108.91%-219.39M | -73.84%605.78M | 116.11%223.23M | -726.66%-507.38M | -137.25%-541.02M | 315.99%2.46B | 540.42%2.32B | -14,178.75%-1.39B | 110.30%80.97M | 305.59%1.45B |
-Change in receivables | -8.05%-4.11B | ---- | ---- | ---- | ---- | -2.64%-3.8B | ---- | ---- | ---- | ---- |
-Change in inventory | 709.04%299.12M | ---- | ---- | ---- | ---- | 104.35%36.97M | ---- | ---- | ---- | ---- |
-Change in prepaid assets | 257.64%212.9M | ---- | ---- | ---- | ---- | -97.87%59.53M | ---- | ---- | ---- | ---- |
-Change in payables | 45.54%-194.59M | ---- | ---- | ---- | ---- | -157.95%-357.33M | ---- | ---- | ---- | ---- |
-Changes in other current assets | -45.29%3.57B | -31.05%6.72B | 51.60%-624.66M | -96.49%-1.77B | 26.63%-756.83M | --6.53B | --9.75B | -26.81%-1.29B | -9.35%-900.98M | 22.40%-1.03B |
-Changes in other current liabilities | -42.42%3.69B | -55.11%1.37B | 993.71%847.89M | 28.62%1.26B | -91.31%215.82M | --6.41B | --3.04B | -109.41%-94.87M | 2,488.83%981.94M | 298.82%2.48B |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -13.52%-143.67M | 13.17%-28.21M | -298.32%-57.07M | 33.06%-25.08M | 21.20%-33.31M | 25.56%-126.55M | 39.18%-32.49M | 70.38%-14.33M | -23.38%-37.46M | -11.65%-42.27M |
Interest received (cash flow from operating activities) | 7.61%57.13M | 27.71%14.74M | -25.33%13.72M | 33.00%15.67M | 14.13%13M | 33.58%53.09M | -10.97%11.54M | 65.31%18.38M | 58.03%11.78M | 38.76%11.39M |
Tax refund paid | -67.70%-181.85M | -3,634.70%-51.88M | -86.67%-54.68M | -0.32%-38.73M | 6.59%-36.56M | -36.38%-108.43M | 95.50%-1.39M | -415.43%-29.29M | -36.43%-38.61M | -32.26%-39.14M |
Other operating cash inflow (outflow) | -10.73%-56.18M | 46.72%-6.81M | -34.64%-36.86M | -108.56%-7.08M | 94.17%-5.44M | -293.73%-50.73M | -180.13%-12.78M | -313.57%-27.37M | 1,047.93%82.71M | -591.74%-93.29M |
Operating cash flow | -65.52%1.4B | -63.92%1.02B | 165.43%622.23M | -137.37%-158.57M | -104.66%-82.2M | 1,556.00%4.06B | 311.20%2.83B | -274.34%-950.93M | 188.79%424.33M | 446.11%1.76B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 46.20%-742.4M | 67.85%-187.93M | -60.58%-243.52M | 11.05%-148.48M | 65.93%-162.48M | -54.32%-1.38B | -80.70%-584.5M | 29.81%-151.65M | -36.58%-166.93M | -105.11%-476.94M |
Net business purchase and sale | -112.58%-14.53M | -115.30%-11.78M | --0 | 28.28%-2.3M | ---459K | -16.68%115.54M | 301.64%76.98M | --41.76M | ---3.2M | --0 |
Net investment product transactions | 10.33%-1.09B | 86.23%-47.66M | -163.28%-663.04M | 66.98%-257.07M | -181.78%-127.18M | -340.23%-1.22B | 27.45%-346.17M | -914.76%-251.83M | -2,566.56%-778.64M | -19.43%155.52M |
Dividends received (cash flow from investment activities) | 30.29%326.77M | 138.08%82.99M | 615.64%167.97M | ---- | ---- | 41.07%250.8M | -41.31%34.86M | -74.97%23.47M | ---- | ---- |
Interest received (cash flow from investment activities) | -34.94%3.18M | ---- | ---- | ---- | ---- | 131.94%4.88M | ---- | ---- | ---- | ---- |
Investing cash flow | 31.75%-1.52B | 80.19%-161.21M | -118.35%-738.59M | 56.10%-332.02M | 9.74%-290.12M | -161.40%-2.23B | -13.06%-813.95M | -129.95%-338.26M | -1,514.36%-756.3M | -713.81%-321.41M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 102.83%22.17M | 60.82%-321.71M | 45.34%-43.13M | 7.83%364.35M | 110.26%22.67M | -427.38%-783.11M | -22.18%-821.18M | 67.17%-78.91M | -62.16%337.89M | -71.24%-220.91M |
Increase or decrease of lease financing | -3.33%-104.97M | -25.15%-41.69M | 48.99%-11.15M | -26.20%-23.97M | -2.67%-28.17M | 1.17%-101.6M | -28.80%-33.31M | 12.92%-21.86M | 20.97%-18.99M | 1.33%-27.44M |
Cash dividends paid | -901.27%-387.14M | --0 | --0 | ---- | ---- | 0.00%-38.67M | --0 | --0 | ---- | ---- |
Cash dividends for minorities | 70.02%-629K | ---- | ---- | ---- | ---- | ---2.1M | ---- | ---- | ---- | ---- |
Interest paid (cash flow from financing activities) | -18.52%-273.68M | -386.60%-76.82M | 13.22%-57.96M | 26.06%-47.66M | -8.77%-91.24M | 19.18%-230.91M | 82.62%-15.79M | -14.28%-66.79M | 21.95%-64.45M | -55.79%-83.89M |
Net other fund-raising expenses | -52.08%462.17M | 52.63%852.25M | -153.67%-346.81M | -105.50%-32.15M | 72.94%-11.13M | 10.81%964.52M | -18.38%558.39M | -74.38%-136.72M | 111.81%583.98M | -275.39%-41.14M |
Financing cash flow | -47.03%-282.08M | 231.03%411.4M | -50.87%-459.05M | -115.83%-126.57M | 71.11%-107.87M | -165.08%-191.86M | -199.92%-313.98M | 31.00%-304.27M | -24.70%799.77M | -68.47%-373.37M |
Net cash flow | ||||||||||
Beginning cash position | 54.71%4.65B | 0.72%2.97B | -21.81%3.55B | 2.35%4.17B | 54.71%4.65B | -9.49%3.01B | -6.05%2.95B | 42.76%4.55B | 59.85%4.08B | -9.49%3.01B |
Current changes in cash | -124.53%-402.72M | -25.24%1.27B | 63.89%-575.41M | -231.93%-617.16M | -144.92%-480.19M | 624.77%1.64B | 1,337.87%1.7B | -3,639.01%-1.59B | -26.64%467.8M | 238.69%1.07B |
Effect of exchange rate changes | -214.84%-3.02M | 10,027.78%1.79M | -1,019.66%-5.92M | -88.75%309K | 88.58%809K | 213.77%2.63M | -101.54%-18K | -239.95%-529K | 193.94%2.75M | 145.98%429K |
End cash Position | -8.72%4.24B | -8.72%4.24B | 0.72%2.97B | -21.81%3.55B | 2.35%4.17B | 54.71%4.65B | 54.71%4.65B | -6.05%2.95B | 42.76%4.55B | 59.85%4.08B |
Free cash flow | -75.43%652.02M | -63.07%828.98M | 133.29%377.41M | -221.06%-309.26M | -119.05%-245.11M | 507.28%2.65B | 519.88%2.25B | -444.34%-1.13B | 142.53%255.47M | 273.33%1.29B |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |
FY: Financial Year. Refers to the 10-K file disclosed by the listed company to the SEC.
Q: Quarter. Refers to the 10-Q file disclosed by the listed company to the SEC. Q1, Q2, Q3, and Q4 are quarterly reports each with a span of 3 months; Q6 and Q9 are cumulative reports, with Q6 including 6 months and Q9 9 months.