Goertek Inc
SZSE:002241
Cash Flow Statement
Cash Flow Statement
Goertek Inc
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Cash Taxes Paid |
64
|
102
|
85
|
136
|
134
|
(29)
|
54
|
171
|
229
|
379
|
381
|
261
|
399
|
476
|
690
|
1 089
|
1 365
|
1 462
|
1 478
|
1 405
|
1 228
|
1 348
|
1 262
|
1 209
|
1 305
|
1 203
|
1 171
|
1 329
|
1 467
|
1 691
|
1 887
|
1 695
|
1 743
|
1 900
|
1 976
|
2 153
|
2 342
|
1 890
|
1 575
|
1 632
|
1 342
|
|
Change in Working Capital |
(1 307)
|
(1 394)
|
(1 499)
|
(1 620)
|
(1 848)
|
(2 020)
|
(2 118)
|
(2 291)
|
(2 686)
|
(2 869)
|
(3 047)
|
(3 313)
|
(3 417)
|
(3 776)
|
(4 194)
|
(4 458)
|
(4 491)
|
(4 378)
|
(4 758)
|
(5 054)
|
(4 895)
|
(5 192)
|
(5 064)
|
(4 932)
|
(5 441)
|
(5 636)
|
(6 119)
|
(6 619)
|
(8 159)
|
(8 904)
|
(9 353)
|
(10 094)
|
(9 121)
|
(9 350)
|
(9 631)
|
(9 550)
|
(10 971)
|
(11 347)
|
(10 488)
|
(10 890)
|
(10 048)
|
|
Cash from Operating Activities |
846
N/A
|
1 102
+30%
|
1 166
+6%
|
1 134
-3%
|
1 165
+3%
|
1 085
-7%
|
1 340
+23%
|
1 483
+11%
|
2 409
+62%
|
2 101
-13%
|
1 990
-5%
|
2 008
+1%
|
2 269
+13%
|
2 576
+14%
|
3 339
+30%
|
3 218
-4%
|
3 531
+10%
|
3 916
+11%
|
2 957
-24%
|
2 751
-7%
|
2 276
-17%
|
2 058
-10%
|
3 374
+64%
|
4 812
+43%
|
5 451
+13%
|
5 326
-2%
|
4 314
-19%
|
5 051
+17%
|
7 682
+52%
|
8 157
+6%
|
10 766
+32%
|
10 733
0%
|
8 598
-20%
|
9 192
+7%
|
9 205
+0%
|
6 400
-30%
|
8 317
+30%
|
6 985
-16%
|
5 830
-17%
|
8 158
+40%
|
8 152
0%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(978)
|
(884)
|
(1 123)
|
(1 304)
|
(1 345)
|
(1 514)
|
(1 599)
|
(1 643)
|
(2 036)
|
(2 442)
|
(2 955)
|
(3 494)
|
(3 340)
|
(3 119)
|
(3 433)
|
(2 981)
|
(3 546)
|
(3 523)
|
(3 523)
|
(3 886)
|
(4 240)
|
(4 364)
|
(3 757)
|
(3 222)
|
(3 178)
|
(3 401)
|
(4 164)
|
(5 320)
|
(5 599)
|
(6 424)
|
(5 998)
|
(6 876)
|
(6 962)
|
(7 097)
|
(8 694)
|
(8 301)
|
(8 090)
|
(7 989)
|
(7 392)
|
(6 980)
|
(6 950)
|
|
Other Items |
(33)
|
(147)
|
(231)
|
(147)
|
(335)
|
(197)
|
(113)
|
(309)
|
(192)
|
(187)
|
(198)
|
(96)
|
(130)
|
(137)
|
(320)
|
(285)
|
(230)
|
(231)
|
(27)
|
(83)
|
(23)
|
(4)
|
75
|
162
|
140
|
146
|
46
|
(10)
|
298
|
(510)
|
485
|
684
|
193
|
675
|
(465)
|
(278)
|
(987)
|
(2 395)
|
(2 187)
|
(2 238)
|
(634)
|
|
Cash from Investing Activities |
(1 010)
N/A
|
(1 030)
-2%
|
(1 354)
-31%
|
(1 450)
-7%
|
(1 680)
-16%
|
(1 711)
-2%
|
(1 712)
0%
|
(1 953)
-14%
|
(2 228)
-14%
|
(2 630)
-18%
|
(3 152)
-20%
|
(3 590)
-14%
|
(3 470)
+3%
|
(3 256)
+6%
|
(3 753)
-15%
|
(3 265)
+13%
|
(3 776)
-16%
|
(3 754)
+1%
|
(3 550)
+5%
|
(3 968)
-12%
|
(4 263)
-7%
|
(4 368)
-2%
|
(3 683)
+16%
|
(3 060)
+17%
|
(3 038)
+1%
|
(3 254)
-7%
|
(4 118)
-27%
|
(5 330)
-29%
|
(5 301)
+1%
|
(6 934)
-31%
|
(5 513)
+20%
|
(6 192)
-12%
|
(6 768)
-9%
|
(6 422)
+5%
|
(9 159)
-43%
|
(8 579)
+6%
|
(9 077)
-6%
|
(10 384)
-14%
|
(9 579)
+8%
|
(9 218)
+4%
|
(7 583)
+18%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Debt |
958
|
944
|
837
|
1 170
|
3 442
|
2 913
|
2 074
|
2 339
|
(277)
|
(610)
|
709
|
1 185
|
509
|
2 187
|
1 379
|
(28)
|
855
|
(244)
|
184
|
1 286
|
1 687
|
1 807
|
1 713
|
354
|
(507)
|
372
|
3 923
|
3 622
|
2 993
|
3 400
|
111
|
1 108
|
913
|
567
|
1 053
|
4 053
|
3 197
|
4 223
|
3 635
|
1 121
|
2 258
|
|
Cash Paid for Dividends |
(278)
|
(291)
|
(323)
|
(345)
|
(378)
|
(388)
|
(381)
|
(360)
|
(341)
|
(329)
|
(354)
|
(358)
|
(346)
|
(348)
|
(409)
|
(405)
|
(418)
|
(418)
|
(532)
|
(543)
|
(522)
|
(554)
|
(568)
|
(589)
|
(596)
|
(622)
|
(598)
|
(587)
|
(572)
|
(518)
|
(678)
|
(667)
|
(669)
|
(689)
|
(916)
|
(909)
|
(953)
|
(990)
|
(709)
|
(767)
|
(837)
|
|
Other |
(202)
|
(414)
|
(315)
|
(114)
|
(277)
|
(131)
|
(535)
|
(602)
|
239
|
425
|
112
|
(231)
|
309
|
(647)
|
440
|
773
|
114
|
991
|
358
|
213
|
(535)
|
(653)
|
(506)
|
(415)
|
(235)
|
(622)
|
(540)
|
(607)
|
(778)
|
(404)
|
(523)
|
(466)
|
142
|
83
|
691
|
433
|
(236)
|
586
|
(245)
|
(41)
|
354
|
|
Cash from Financing Activities |
478
N/A
|
239
-50%
|
199
-17%
|
712
+258%
|
2 787
+292%
|
2 395
-14%
|
1 158
-52%
|
1 377
+19%
|
(380)
N/A
|
(514)
-35%
|
468
N/A
|
596
+27%
|
473
-21%
|
1 193
+152%
|
1 409
+18%
|
340
-76%
|
551
+62%
|
329
-40%
|
11
-97%
|
955
+8 999%
|
630
-34%
|
600
-5%
|
639
+7%
|
(650)
N/A
|
(1 337)
-106%
|
(872)
+35%
|
2 785
N/A
|
2 428
-13%
|
1 643
-32%
|
2 478
+51%
|
(1 089)
N/A
|
(24)
+98%
|
387
N/A
|
(39)
N/A
|
829
N/A
|
3 576
+332%
|
2 008
-44%
|
3 818
+90%
|
2 680
-30%
|
313
-88%
|
1 774
+466%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(24)
|
(17)
|
(34)
|
19
|
(21)
|
(18)
|
32
|
7
|
13
|
(20)
|
(51)
|
(70)
|
25
|
37
|
(11)
|
(68)
|
(161)
|
(222)
|
(126)
|
(52)
|
7
|
50
|
31
|
(5)
|
10
|
32
|
17
|
(17)
|
(205)
|
(198)
|
(238)
|
(171)
|
7
|
(34)
|
265
|
572
|
414
|
388
|
348
|
(93)
|
10
|
|
Net Change in Cash |
289
N/A
|
293
+1%
|
(24)
N/A
|
414
N/A
|
2 250
+443%
|
1 751
-22%
|
817
-53%
|
915
+12%
|
(186)
N/A
|
(1 063)
-470%
|
(746)
+30%
|
(1 056)
-42%
|
(702)
+33%
|
550
N/A
|
984
+79%
|
225
-77%
|
145
-36%
|
270
+87%
|
(708)
N/A
|
(314)
+56%
|
(1 350)
-330%
|
(1 661)
-23%
|
361
N/A
|
1 096
+203%
|
1 087
-1%
|
1 232
+13%
|
2 998
+143%
|
2 132
-29%
|
3 819
+79%
|
3 503
-8%
|
3 926
+12%
|
4 345
+11%
|
2 225
-49%
|
2 696
+21%
|
1 140
-58%
|
1 969
+73%
|
1 662
-16%
|
807
-51%
|
(720)
N/A
|
(840)
-17%
|
2 353
N/A
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(131)
N/A
|
218
N/A
|
43
-80%
|
(169)
N/A
|
(180)
-6%
|
(428)
-138%
|
(259)
+39%
|
(160)
+38%
|
373
N/A
|
(342)
N/A
|
(965)
-182%
|
(1 486)
-54%
|
(1 071)
+28%
|
(542)
+49%
|
(94)
+83%
|
238
N/A
|
(15)
N/A
|
393
N/A
|
(566)
N/A
|
(1 135)
-100%
|
(1 964)
-73%
|
(2 307)
-17%
|
(384)
+83%
|
1 589
N/A
|
2 274
+43%
|
1 926
-15%
|
150
-92%
|
(269)
N/A
|
2 083
N/A
|
1 733
-17%
|
4 768
+175%
|
3 857
-19%
|
1 637
-58%
|
2 095
+28%
|
511
-76%
|
(1 901)
N/A
|
227
N/A
|
(1 004)
N/A
|
(1 561)
-56%
|
1 178
N/A
|
1 202
+2%
|