Foxconn Technology Co Ltd
OTC:FXCOF
Cash Flow Statement
Cash Flow Statement
Foxconn Technology Co Ltd
| Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
6 203
|
5 868
|
5 741
|
5 307
|
6 263
|
6 791
|
7 230
|
7 367
|
7 610
|
8 449
|
8 470
|
8 464
|
8 010
|
8 511
|
5 728
|
8 235
|
8 345
|
9 317
|
12 530
|
9 007
|
8 177
|
6 364
|
6 085
|
7 798
|
10 968
|
13 863
|
16 279
|
17 379
|
14 562
|
14 218
|
14 047
|
14 032
|
13 714
|
11 916
|
10 324
|
8 855
|
11 446
|
11 553
|
11 794
|
12 699
|
11 332
|
10 956
|
10 722
|
10 469
|
8 376
|
8 006
|
7 577
|
6 408
|
5 436
|
6 027
|
6 120
|
5 572
|
5 606
|
5 454
|
5 963
|
6 400
|
6 589
|
6 478
|
6 108
|
5 577
|
5 348
|
5 621
|
4 805
|
4 727
|
4 535
|
4 590
|
4 466
|
4 484
|
|
| Depreciation & Amortization |
3 566
|
3 750
|
3 949
|
3 789
|
4 021
|
4 032
|
3 994
|
4 264
|
3 983
|
4 587
|
4 549
|
4 003
|
5 207
|
4 797
|
4 810
|
5 416
|
4 310
|
4 144
|
4 361
|
4 440
|
4 204
|
4 220
|
3 917
|
3 837
|
4 010
|
3 825
|
3 695
|
3 443
|
3 312
|
3 128
|
2 940
|
2 774
|
2 738
|
2 625
|
2 687
|
2 658
|
2 301
|
2 209
|
2 110
|
1 971
|
1 895
|
1 973
|
2 018
|
2 133
|
2 103
|
1 978
|
1 774
|
1 614
|
1 557
|
1 541
|
1 538
|
1 653
|
1 476
|
1 423
|
1 451
|
1 329
|
1 500
|
1 502
|
1 464
|
1 433
|
1 390
|
1 290
|
1 211
|
1 142
|
1 075
|
1 017
|
949
|
888
|
|
| Change in Deffered Taxes |
4
|
30
|
53
|
20
|
182
|
72
|
147
|
65
|
(31)
|
(11)
|
(39)
|
(53)
|
(863)
|
0
|
0
|
0
|
(158)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
1 710
|
1 266
|
1 396
|
1 387
|
455
|
556
|
911
|
376
|
448
|
539
|
15
|
(69)
|
176
|
(451)
|
2 214
|
74
|
232
|
268
|
(2 479)
|
(411)
|
(586)
|
(664)
|
(484)
|
(582)
|
(784)
|
(642)
|
(1 079)
|
(1 340)
|
(2 006)
|
(1 911)
|
(651)
|
(8)
|
(428)
|
(24)
|
(1 159)
|
(1 868)
|
(551)
|
(1 158)
|
(2 762)
|
(2 798)
|
(2 623)
|
(2 493)
|
(1 795)
|
(1 661)
|
(1 710)
|
(1 875)
|
(1 613)
|
(1 485)
|
(2 063)
|
(2 323)
|
(2 283)
|
(2 554)
|
(1 642)
|
(1 440)
|
(1 766)
|
(1 970)
|
(2 333)
|
(2 636)
|
(2 864)
|
(2 587)
|
(3 175)
|
(3 338)
|
(2 595)
|
(2 681)
|
(2 084)
|
(1 839)
|
(1 856)
|
(1 712)
|
|
| Cash Taxes Paid |
1 424
|
1 415
|
1 636
|
1 895
|
1 888
|
1 911
|
1 556
|
1 322
|
1 467
|
1 437
|
1 970
|
1 842
|
2 105
|
2 273
|
1 711
|
1 561
|
1 192
|
1 264
|
1 743
|
1 601
|
1 173
|
1 145
|
609
|
663
|
1 417
|
1 739
|
1 677
|
2 362
|
2 644
|
2 200
|
2 368
|
1 846
|
1 689
|
1 717
|
1 918
|
1 819
|
1 830
|
2 325
|
2 221
|
2 506
|
2 313
|
1 934
|
1 936
|
1 923
|
1 925
|
1 827
|
1 658
|
1 383
|
1 116
|
1 053
|
1 141
|
1 162
|
988
|
924
|
2 112
|
2 298
|
2 860
|
3 091
|
1 814
|
1 470
|
1 130
|
1 044
|
934
|
1 014
|
1 014
|
958
|
2 031
|
2 281
|
|
| Cash Interest Paid |
687
|
606
|
392
|
406
|
182
|
49
|
2
|
(48)
|
86
|
79
|
93
|
111
|
132
|
147
|
141
|
136
|
89
|
80
|
90
|
159
|
153
|
165
|
147
|
90
|
91
|
146
|
155
|
137
|
179
|
124
|
126
|
125
|
71
|
77
|
77
|
149
|
256
|
333
|
451
|
599
|
597
|
624
|
521
|
415
|
428
|
381
|
414
|
384
|
241
|
171
|
132
|
94
|
142
|
160
|
169
|
174
|
68
|
74
|
112
|
93
|
259
|
292
|
273
|
283
|
243
|
223
|
214
|
257
|
|
| Change in Working Capital |
2 812
|
5 034
|
3 323
|
2 804
|
7 649
|
6 000
|
(3 311)
|
3 216
|
(310)
|
(5 021)
|
(26)
|
1 863
|
(5 004)
|
5 608
|
2 036
|
(11 918)
|
1 404
|
(7 657)
|
(3 816)
|
3 089
|
2 733
|
9 345
|
4 746
|
3 691
|
(260)
|
(3 144)
|
(21)
|
(8 752)
|
4 279
|
3 549
|
(1 198)
|
6 027
|
(1 514)
|
(4 634)
|
(3 189)
|
(1 933)
|
(4 842)
|
(2 529)
|
318
|
(2 893)
|
1 135
|
212
|
(941)
|
10 788
|
3 826
|
(199)
|
3 779
|
(3 238)
|
(2 496)
|
2 228
|
(2 848)
|
(4 782)
|
(886)
|
(9 049)
|
(8 102)
|
(4 023)
|
3 314
|
6 516
|
6 992
|
4 278
|
(7 109)
|
(1 331)
|
556
|
(118)
|
(835)
|
(1 217)
|
(5 118)
|
1 632
|
|
| Cash from Operating Activities |
14 294
N/A
|
15 948
+12%
|
14 461
-9%
|
13 305
-8%
|
18 569
+40%
|
17 449
-6%
|
8 971
-49%
|
15 288
+70%
|
11 699
-23%
|
8 543
-27%
|
12 967
+52%
|
14 208
+10%
|
7 527
-47%
|
17 556
+133%
|
13 878
-21%
|
951
-93%
|
14 132
+1 386%
|
6 077
-57%
|
10 596
+74%
|
16 084
+52%
|
14 528
-10%
|
19 265
+33%
|
14 258
-26%
|
14 744
+3%
|
13 934
-5%
|
13 902
0%
|
18 874
+36%
|
10 730
-43%
|
20 146
+88%
|
18 984
-6%
|
15 136
-20%
|
22 824
+51%
|
14 510
-36%
|
9 882
-32%
|
8 664
-12%
|
7 713
-11%
|
8 355
+8%
|
10 076
+21%
|
11 459
+14%
|
8 978
-22%
|
11 739
+31%
|
10 649
-9%
|
10 006
-6%
|
21 729
+117%
|
12 595
-42%
|
7 910
-37%
|
11 517
+46%
|
3 299
-71%
|
2 433
-26%
|
7 473
+207%
|
2 527
-66%
|
(110)
N/A
|
4 553
N/A
|
(3 612)
N/A
|
(2 454)
+32%
|
1 735
N/A
|
9 070
+423%
|
11 861
+31%
|
11 699
-1%
|
8 701
-26%
|
(3 546)
N/A
|
2 242
N/A
|
3 976
+77%
|
3 071
-23%
|
2 690
-12%
|
2 551
-5%
|
(1 559)
N/A
|
5 291
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(4 949)
|
(4 265)
|
(3 911)
|
(2 538)
|
(1 848)
|
(1 502)
|
(1 628)
|
(2 242)
|
(3 662)
|
(4 335)
|
(4 514)
|
(4 889)
|
(3 851)
|
(3 318)
|
(2 818)
|
(2 395)
|
(2 016)
|
(1 925)
|
(2 254)
|
(1 746)
|
(1 711)
|
(1 600)
|
(1 062)
|
(811)
|
(1 127)
|
(1 135)
|
(1 195)
|
(1 556)
|
(1 046)
|
(1 285)
|
(1 396)
|
(1 696)
|
(1 419)
|
(1 478)
|
(1 531)
|
(1 043)
|
(1 442)
|
(1 274)
|
(1 683)
|
(1 742)
|
(1 916)
|
(6 425)
|
(5 897)
|
(6 156)
|
(5 491)
|
(711)
|
(589)
|
(405)
|
(455)
|
(524)
|
(630)
|
(974)
|
(1 370)
|
(1 662)
|
(1 623)
|
(1 299)
|
(874)
|
(490)
|
(393)
|
(287)
|
(219)
|
(199)
|
(211)
|
(328)
|
(265)
|
(321)
|
(389)
|
(310)
|
|
| Other Items |
(29)
|
(306)
|
(207)
|
(358)
|
(444)
|
(581)
|
504
|
(691)
|
373
|
(114)
|
(1 095)
|
421
|
347
|
71
|
(566)
|
95
|
(184)
|
747
|
931
|
720
|
(5 640)
|
(5 942)
|
(7 415)
|
(19 298)
|
(22 612)
|
(24 950)
|
(21 477)
|
(5 621)
|
14 636
|
20 970
|
26 497
|
(258)
|
(19 383)
|
(22 612)
|
(31 089)
|
(2 190)
|
(4 179)
|
(9 307)
|
(18 986)
|
(23 289)
|
(2 469)
|
239
|
9 481
|
(11 116)
|
(14 464)
|
(6 993)
|
(1 204)
|
22 721
|
38 179
|
31 624
|
17 602
|
13 343
|
(10 484)
|
(9 061)
|
14 341
|
13 425
|
11 964
|
(1 322)
|
(13 203)
|
(20 079)
|
(25 148)
|
(29 284)
|
(40 924)
|
(35 910)
|
(37 378)
|
(20 778)
|
4 404
|
(2 903)
|
|
| Cash from Investing Activities |
(4 979)
N/A
|
(4 572)
+8%
|
(4 119)
+10%
|
(2 897)
+30%
|
(2 292)
+21%
|
(2 082)
+9%
|
(1 124)
+46%
|
(2 932)
-161%
|
(3 289)
-12%
|
(4 450)
-35%
|
(5 609)
-26%
|
(4 469)
+20%
|
(3 504)
+22%
|
(3 246)
+7%
|
(3 384)
-4%
|
(2 301)
+32%
|
(2 201)
+4%
|
(1 180)
+46%
|
(1 324)
-12%
|
(1 026)
+23%
|
(7 351)
-616%
|
(7 542)
-3%
|
(8 477)
-12%
|
(20 109)
-137%
|
(23 739)
-18%
|
(26 085)
-10%
|
(22 672)
+13%
|
(7 177)
+68%
|
13 589
N/A
|
19 684
+45%
|
25 100
+28%
|
(1 955)
N/A
|
(20 802)
-964%
|
(24 090)
-16%
|
(32 620)
-35%
|
(3 233)
+90%
|
(5 621)
-74%
|
(10 580)
-88%
|
(20 668)
-95%
|
(25 030)
-21%
|
(4 386)
+82%
|
(6 187)
-41%
|
3 583
N/A
|
(17 272)
N/A
|
(19 955)
-16%
|
(7 704)
+61%
|
(1 794)
+77%
|
22 316
N/A
|
37 724
+69%
|
31 101
-18%
|
16 972
-45%
|
12 369
-27%
|
(11 855)
N/A
|
(10 723)
+10%
|
12 718
N/A
|
12 127
-5%
|
11 090
-9%
|
(1 812)
N/A
|
(13 596)
-650%
|
(20 366)
-50%
|
(25 367)
-25%
|
(29 483)
-16%
|
(41 135)
-40%
|
(36 238)
+12%
|
(37 644)
-4%
|
(21 100)
+44%
|
4 014
N/A
|
(3 214)
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
(6 470)
|
(5 668)
|
(10 597)
|
(9 375)
|
(7 480)
|
(2 859)
|
4 730
|
2 295
|
(10 640)
|
(4 448)
|
(9 620)
|
(13 656)
|
3 730
|
(5 138)
|
(162)
|
7 343
|
(2 766)
|
(59)
|
(3 662)
|
(6 965)
|
527
|
(1 720)
|
2 515
|
7 163
|
4 863
|
8 398
|
10 359
|
6 810
|
(12 048)
|
(12 940)
|
(11 205)
|
(10 901)
|
8 144
|
8 818
|
13 224
|
22 535
|
15 574
|
20 412
|
8 717
|
(3 609)
|
(9 488)
|
(15 539)
|
(3 739)
|
(1 081)
|
1 646
|
(713)
|
(8 288)
|
(3 598)
|
(5)
|
2 549
|
1 745
|
(894)
|
6 407
|
8 850
|
(8 160)
|
(11 947)
|
(13 813)
|
(18 987)
|
(3 896)
|
(6)
|
1 098
|
1 895
|
674
|
35
|
(1 372)
|
(26)
|
6 919
|
2 612
|
|
| Cash Paid for Dividends |
(3 036)
|
0
|
0
|
(3 714)
|
(678)
|
0
|
0
|
0
|
(778)
|
0
|
0
|
(1 891)
|
(1 113)
|
0
|
0
|
(1 173)
|
(1 173)
|
(1 173)
|
0
|
(1 237)
|
(1 237)
|
0
|
0
|
(1 306)
|
(1 306)
|
0
|
0
|
(3 442)
|
(3 442)
|
0
|
0
|
0
|
(4 185)
|
0
|
0
|
(9 560)
|
(5 375)
|
0
|
0
|
0
|
(5 092)
|
0
|
0
|
(4 526)
|
(4 526)
|
0
|
0
|
(3 536)
|
(3 536)
|
0
|
0
|
(2 546)
|
(2 546)
|
0
|
0
|
(2 405)
|
(2 405)
|
0
|
0
|
(2 263)
|
(2 263)
|
0
|
0
|
(2 122)
|
(2 122)
|
0
|
0
|
(1 980)
|
|
| Other |
(197)
|
(169)
|
(160)
|
(183)
|
10
|
7
|
1
|
14
|
(8)
|
7
|
14
|
5
|
10
|
25
|
(52)
|
(69)
|
89
|
(37)
|
(1)
|
(68)
|
(163)
|
(175)
|
(157)
|
(100)
|
(91)
|
(146)
|
(155)
|
(137)
|
(179)
|
(124)
|
(126)
|
(125)
|
(71)
|
(77)
|
(77)
|
(149)
|
(256)
|
(333)
|
(451)
|
(599)
|
(597)
|
(624)
|
(521)
|
(444)
|
(409)
|
(363)
|
(395)
|
(345)
|
(229)
|
(159)
|
(41)
|
(16)
|
(60)
|
(100)
|
(192)
|
(182)
|
(106)
|
(53)
|
(124)
|
(95)
|
(278)
|
(358)
|
(302)
|
(316)
|
(241)
|
(232)
|
(224)
|
(270)
|
|
| Cash from Financing Activities |
(9 703)
N/A
|
(8 873)
+9%
|
(13 793)
-55%
|
(13 273)
+4%
|
(8 149)
+39%
|
(3 531)
+57%
|
4 052
N/A
|
2 309
-43%
|
(11 425)
N/A
|
(5 217)
+54%
|
(10 383)
-99%
|
(15 541)
-50%
|
2 628
N/A
|
(6 225)
N/A
|
(1 326)
+79%
|
6 102
N/A
|
(3 850)
N/A
|
(1 270)
+67%
|
(4 837)
-281%
|
(8 270)
-71%
|
(872)
+89%
|
(3 131)
-259%
|
1 123
N/A
|
5 757
+413%
|
3 466
-40%
|
6 946
+100%
|
8 898
+28%
|
3 232
-64%
|
(15 669)
N/A
|
(16 506)
-5%
|
(14 773)
+10%
|
(11 026)
+25%
|
3 888
N/A
|
4 556
+17%
|
8 962
+97%
|
12 825
+43%
|
9 943
-22%
|
14 704
+48%
|
2 891
-80%
|
(9 299)
N/A
|
(15 177)
-63%
|
(21 255)
-40%
|
(9 352)
+56%
|
(6 051)
+35%
|
(3 290)
+46%
|
(5 602)
-70%
|
(13 209)
-136%
|
(7 480)
+43%
|
(3 770)
+50%
|
(1 146)
+70%
|
(1 833)
-60%
|
(3 457)
-89%
|
3 801
N/A
|
6 204
+63%
|
(10 898)
N/A
|
(14 534)
-33%
|
(16 324)
-12%
|
(21 444)
-31%
|
(6 425)
+70%
|
(2 365)
+63%
|
(1 443)
+39%
|
(726)
+50%
|
(1 891)
-161%
|
(2 403)
-27%
|
(3 735)
-55%
|
(2 380)
+36%
|
4 573
N/A
|
361
-92%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(35)
|
495
|
581
|
(515)
|
(236)
|
(485)
|
(160)
|
(390)
|
(1 227)
|
(1 256)
|
(1 616)
|
(184)
|
678
|
105
|
522
|
446
|
(202)
|
1 030
|
675
|
1 233
|
152
|
343
|
(126)
|
(534)
|
1 663
|
470
|
128
|
930
|
618
|
(291)
|
449
|
(2 899)
|
(2 509)
|
(4 104)
|
(3 332)
|
(1 346)
|
(2 312)
|
299
|
507
|
(350)
|
626
|
1 487
|
290
|
(69)
|
(1 418)
|
(2 366)
|
(2 669)
|
(1 461)
|
(409)
|
3
|
(182)
|
(244)
|
(876)
|
1 522
|
1 906
|
4 028
|
2 440
|
(359)
|
7
|
(907)
|
(392)
|
1 416
|
1 242
|
87
|
1 353
|
133
|
(1 332)
|
(166)
|
|
| Net Change in Cash |
(423)
N/A
|
2 998
N/A
|
(2 870)
N/A
|
(3 380)
-18%
|
7 892
N/A
|
11 351
+44%
|
11 739
+3%
|
14 275
+22%
|
(4 242)
N/A
|
(2 380)
+44%
|
(4 641)
-95%
|
(5 986)
-29%
|
7 329
N/A
|
8 190
+12%
|
9 690
+18%
|
5 198
-46%
|
7 879
+52%
|
4 657
-41%
|
5 110
+10%
|
8 021
+57%
|
6 457
-19%
|
8 935
+38%
|
6 778
-24%
|
(142)
N/A
|
(4 676)
-3 193%
|
(4 767)
-2%
|
5 228
N/A
|
7 715
+48%
|
18 684
+142%
|
21 871
+17%
|
25 912
+18%
|
6 944
-73%
|
(4 913)
N/A
|
(13 756)
-180%
|
(18 326)
-33%
|
15 959
N/A
|
10 365
-35%
|
14 499
+40%
|
(5 811)
N/A
|
(25 701)
-342%
|
(7 198)
+72%
|
(15 307)
-113%
|
4 527
N/A
|
(1 662)
N/A
|
(12 068)
-626%
|
(7 763)
+36%
|
(6 154)
+21%
|
16 674
N/A
|
35 978
+116%
|
37 430
+4%
|
17 485
-53%
|
8 558
-51%
|
(4 377)
N/A
|
(6 609)
-51%
|
1 271
N/A
|
3 355
+164%
|
6 276
+87%
|
(11 754)
N/A
|
(8 315)
+29%
|
(14 937)
-80%
|
(30 748)
-106%
|
(26 550)
+14%
|
(37 807)
-42%
|
(35 483)
+6%
|
(37 335)
-5%
|
(20 795)
+44%
|
5 696
N/A
|
2 273
-60%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
9 345
N/A
|
11 683
+25%
|
10 550
-10%
|
10 767
+2%
|
16 721
+55%
|
15 947
-5%
|
7 343
-54%
|
13 046
+78%
|
8 037
-38%
|
4 208
-48%
|
8 453
+101%
|
9 319
+10%
|
3 676
-61%
|
14 238
+287%
|
11 060
-22%
|
(1 444)
N/A
|
12 116
N/A
|
4 152
-66%
|
8 342
+101%
|
14 338
+72%
|
12 817
-11%
|
17 665
+38%
|
13 196
-25%
|
13 933
+6%
|
12 806
-8%
|
12 767
0%
|
17 679
+38%
|
9 174
-48%
|
19 100
+108%
|
17 699
-7%
|
13 740
-22%
|
21 128
+54%
|
13 092
-38%
|
8 404
-36%
|
7 133
-15%
|
6 670
-6%
|
6 912
+4%
|
8 802
+27%
|
9 776
+11%
|
7 237
-26%
|
9 822
+36%
|
4 224
-57%
|
4 109
-3%
|
15 573
+279%
|
7 104
-54%
|
7 199
+1%
|
10 928
+52%
|
2 894
-74%
|
1 978
-32%
|
6 949
+251%
|
1 898
-73%
|
(1 084)
N/A
|
3 183
N/A
|
(5 274)
N/A
|
(4 078)
+23%
|
436
N/A
|
8 196
+1 778%
|
11 370
+39%
|
11 306
-1%
|
8 415
-26%
|
(3 765)
N/A
|
2 043
N/A
|
3 766
+84%
|
2 743
-27%
|
2 425
-12%
|
2 231
-8%
|
(1 947)
N/A
|
4 980
N/A
|
|