Kung Long Batteries Industrial Co Ltd
TWSE:1537
Cash Flow Statement
Cash Flow Statement
Kung Long Batteries Industrial Co Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
717
|
762
|
831
|
898
|
913
|
925
|
1 023
|
1 052
|
1 099
|
1 203
|
1 179
|
1 251
|
1 223
|
1 237
|
1 208
|
1 198
|
1 227
|
1 271
|
1 373
|
1 332
|
1 424
|
1 385
|
1 324
|
1 344
|
1 268
|
1 179
|
1 183
|
1 186
|
1 204
|
1 204
|
945
|
818
|
868
|
947
|
1 213
|
1 177
|
999
|
905
|
825
|
867
|
985
|
|
Depreciation & Amortization |
137
|
143
|
144
|
142
|
148
|
154
|
156
|
165
|
169
|
172
|
178
|
182
|
185
|
185
|
180
|
179
|
176
|
177
|
181
|
180
|
168
|
171
|
173
|
171
|
173
|
181
|
181
|
180
|
185
|
167
|
156
|
150
|
144
|
143
|
145
|
146
|
147
|
144
|
139
|
134
|
129
|
|
Other Non-Cash Items |
(4)
|
(5)
|
6
|
(3)
|
(9)
|
(13)
|
(13)
|
(7)
|
(3)
|
(4)
|
(0)
|
2
|
1
|
(0)
|
(1)
|
(1)
|
(3)
|
(2)
|
(4)
|
35
|
38
|
32
|
25
|
(13)
|
(13)
|
(39)
|
(39)
|
(43)
|
(49)
|
(17)
|
(11)
|
(13)
|
(15)
|
(13)
|
(21)
|
(20)
|
(19)
|
(32)
|
(34)
|
(42)
|
(42)
|
|
Cash Taxes Paid |
154
|
146
|
170
|
148
|
148
|
197
|
219
|
231
|
249
|
246
|
262
|
270
|
256
|
292
|
311
|
320
|
323
|
270
|
256
|
243
|
267
|
332
|
356
|
335
|
316
|
169
|
64
|
114
|
111
|
122
|
134
|
107
|
132
|
159
|
175
|
208
|
228
|
236
|
263
|
274
|
281
|
|
Cash Interest Paid |
7
|
7
|
5
|
7
|
7
|
6
|
6
|
5
|
4
|
3
|
2
|
3
|
3
|
3
|
4
|
3
|
4
|
4
|
4
|
5
|
6
|
5
|
4
|
4
|
3
|
3
|
3
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Change in Working Capital |
(56)
|
(288)
|
(411)
|
(477)
|
(186)
|
(147)
|
(61)
|
135
|
46
|
(112)
|
(286)
|
(707)
|
(803)
|
(815)
|
(669)
|
(593)
|
(596)
|
(413)
|
(607)
|
(383)
|
(210)
|
(99)
|
247
|
164
|
(57)
|
76
|
71
|
(47)
|
(212)
|
(531)
|
(410)
|
(364)
|
(448)
|
(473)
|
(716)
|
(449)
|
(83)
|
117
|
51
|
14
|
(238)
|
|
Cash from Operating Activities |
794
N/A
|
612
-23%
|
570
-7%
|
559
-2%
|
866
+55%
|
919
+6%
|
1 105
+20%
|
1 346
+22%
|
1 312
-2%
|
1 259
-4%
|
1 071
-15%
|
728
-32%
|
606
-17%
|
606
N/A
|
718
+18%
|
783
+9%
|
805
+3%
|
1 033
+28%
|
944
-9%
|
1 163
+23%
|
1 420
+22%
|
1 488
+5%
|
1 769
+19%
|
1 667
-6%
|
1 371
-18%
|
1 396
+2%
|
1 396
0%
|
1 275
-9%
|
1 128
-12%
|
824
-27%
|
680
-17%
|
590
-13%
|
550
-7%
|
603
+10%
|
621
+3%
|
854
+38%
|
1 044
+22%
|
1 135
+9%
|
982
-14%
|
974
-1%
|
834
-14%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(175)
|
(186)
|
(213)
|
(161)
|
(183)
|
(183)
|
(183)
|
(277)
|
(287)
|
(287)
|
(237)
|
(180)
|
(141)
|
(139)
|
(141)
|
(155)
|
(145)
|
(166)
|
(185)
|
(153)
|
(183)
|
(137)
|
(131)
|
(165)
|
(136)
|
(128)
|
(97)
|
(67)
|
(60)
|
(53)
|
(41)
|
(28)
|
(44)
|
(56)
|
(81)
|
(88)
|
(90)
|
(85)
|
(65)
|
(55)
|
(42)
|
|
Other Items |
(19)
|
(6)
|
(11)
|
5
|
11
|
3
|
7
|
(0)
|
(3)
|
(9)
|
(10)
|
(7)
|
(2)
|
(4)
|
(1)
|
(3)
|
(6)
|
(14)
|
(30)
|
(20)
|
(15)
|
(7)
|
6
|
(0)
|
(5)
|
(6)
|
(9)
|
(126)
|
(135)
|
(163)
|
(157)
|
(39)
|
(27)
|
5
|
(4)
|
(8)
|
(40)
|
(66)
|
(68)
|
(98)
|
(82)
|
|
Cash from Investing Activities |
(194)
N/A
|
(192)
+1%
|
(224)
-17%
|
(156)
+30%
|
(172)
-10%
|
(180)
-5%
|
(176)
+2%
|
(277)
-57%
|
(289)
-4%
|
(295)
-2%
|
(247)
+16%
|
(187)
+24%
|
(143)
+24%
|
(143)
0%
|
(142)
+1%
|
(158)
-11%
|
(150)
+5%
|
(180)
-20%
|
(215)
-19%
|
(173)
+20%
|
(198)
-15%
|
(144)
+27%
|
(125)
+13%
|
(165)
-32%
|
(141)
+15%
|
(135)
+5%
|
(106)
+22%
|
(193)
-83%
|
(195)
-1%
|
(217)
-11%
|
(198)
+9%
|
(67)
+66%
|
(71)
-5%
|
(50)
+29%
|
(85)
-71%
|
(96)
-13%
|
(130)
-35%
|
(152)
-17%
|
(133)
+12%
|
(153)
-15%
|
(124)
+19%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
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
|
|
Net Issuance of Debt |
(90)
|
(8)
|
(66)
|
(92)
|
(26)
|
(257)
|
(180)
|
(125)
|
(162)
|
(82)
|
413
|
112
|
(10)
|
(28)
|
82
|
274
|
372
|
151
|
62
|
19
|
(314)
|
(171)
|
(177)
|
(336)
|
(133)
|
45
|
(401)
|
(140)
|
44
|
5
|
111
|
6
|
(42)
|
(42)
|
(281)
|
(37)
|
0
|
0
|
(4)
|
12
|
0
|
|
Cash Paid for Dividends |
0
|
0
|
(449)
|
(449)
|
0
|
0
|
(530)
|
(530)
|
0
|
0
|
(613)
|
(613)
|
0
|
0
|
(736)
|
(736)
|
0
|
(736)
|
0
|
(777)
|
0
|
0
|
(818)
|
(818)
|
0
|
0
|
(818)
|
(818)
|
0
|
0
|
(818)
|
(818)
|
0
|
0
|
(573)
|
(573)
|
0
|
0
|
(819)
|
(819)
|
0
|
|
Other |
(8)
|
(8)
|
(8)
|
(8)
|
0
|
0
|
0
|
(13)
|
0
|
(13)
|
(13)
|
(13)
|
(79)
|
(79)
|
(79)
|
(66)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
4
|
4
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Cash from Financing Activities |
(465)
N/A
|
(384)
+17%
|
(522)
-36%
|
(549)
-5%
|
(475)
+13%
|
(706)
-49%
|
(710)
-1%
|
(666)
+6%
|
(703)
-6%
|
(623)
+11%
|
(211)
+66%
|
(514)
-143%
|
(702)
-37%
|
(720)
-3%
|
(734)
-2%
|
(528)
+28%
|
(364)
+31%
|
(585)
-61%
|
(715)
-22%
|
(758)
-6%
|
(1 091)
-44%
|
(948)
+13%
|
(995)
-5%
|
(1 154)
-16%
|
(951)
+18%
|
(773)
+19%
|
(1 219)
-58%
|
(954)
+22%
|
(770)
+19%
|
(809)
-5%
|
(703)
+13%
|
(813)
-16%
|
(862)
-6%
|
(861)
+0%
|
(856)
+1%
|
(610)
+29%
|
(573)
+6%
|
(573)
0%
|
(823)
-44%
|
(807)
+2%
|
(819)
-2%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
47
|
33
|
80
|
10
|
(23)
|
(9)
|
(1)
|
26
|
13
|
3
|
(52)
|
(23)
|
(20)
|
(5)
|
(1)
|
(26)
|
(12)
|
1
|
9
|
19
|
29
|
19
|
17
|
(20)
|
(7)
|
(40)
|
(67)
|
(48)
|
(73)
|
(68)
|
(44)
|
(33)
|
(5)
|
150
|
323
|
243
|
171
|
124
|
51
|
16
|
176
|
|
Net Change in Cash |
182
N/A
|
69
-62%
|
(97)
N/A
|
(136)
-40%
|
197
N/A
|
25
-87%
|
219
+785%
|
428
+96%
|
333
-22%
|
344
+3%
|
560
+63%
|
4
-99%
|
(259)
N/A
|
(262)
-1%
|
(159)
+39%
|
71
N/A
|
278
+294%
|
269
-3%
|
23
-91%
|
252
+988%
|
161
-36%
|
415
+158%
|
666
+61%
|
328
-51%
|
272
-17%
|
449
+65%
|
4
-99%
|
80
+1 911%
|
89
+12%
|
(271)
N/A
|
(265)
+2%
|
(323)
-22%
|
(387)
-20%
|
(159)
+59%
|
2
N/A
|
391
+18 808%
|
512
+31%
|
534
+4%
|
77
-86%
|
30
-61%
|
66
+122%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
620
N/A
|
426
-31%
|
357
-16%
|
398
+12%
|
683
+71%
|
736
+8%
|
922
+25%
|
1 069
+16%
|
1 026
-4%
|
973
-5%
|
834
-14%
|
548
-34%
|
465
-15%
|
467
+0%
|
577
+24%
|
627
+9%
|
660
+5%
|
867
+31%
|
759
-13%
|
1 011
+33%
|
1 237
+22%
|
1 351
+9%
|
1 638
+21%
|
1 501
-8%
|
1 234
-18%
|
1 268
+3%
|
1 299
+2%
|
1 208
-7%
|
1 068
-12%
|
770
-28%
|
639
-17%
|
562
-12%
|
506
-10%
|
547
+8%
|
540
-1%
|
766
+42%
|
954
+25%
|
1 050
+10%
|
917
-13%
|
919
+0%
|
792
-14%
|