Chung Hwa Chemical Industrial Works Ltd
TWSE:1727
Cash Flow Statement
Cash Flow Statement
Chung Hwa Chemical Industrial Works 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 |
106
|
76
|
59
|
28
|
55
|
87
|
100
|
113
|
125
|
121
|
120
|
121
|
114
|
121
|
119
|
125
|
111
|
137
|
125
|
129
|
132
|
131
|
145
|
131
|
133
|
128
|
118
|
127
|
114
|
114
|
116
|
112
|
119
|
110
|
103
|
108
|
110
|
136
|
148
|
148
|
129
|
87
|
62
|
45
|
45
|
(86)
|
(121)
|
(153)
|
19
|
188
|
260
|
310
|
165
|
177
|
131
|
86
|
65
|
18
|
34
|
50
|
10
|
7
|
23
|
53
|
75
|
72
|
48
|
15
|
|
| Depreciation & Amortization |
67
|
76
|
82
|
84
|
87
|
90
|
88
|
90
|
89
|
91
|
92
|
94
|
98
|
102
|
110
|
116
|
123
|
125
|
128
|
129
|
131
|
134
|
137
|
138
|
139
|
139
|
135
|
133
|
130
|
128
|
134
|
139
|
145
|
150
|
152
|
153
|
153
|
155
|
155
|
155
|
157
|
158
|
160
|
163
|
166
|
172
|
174
|
176
|
180
|
180
|
182
|
186
|
187
|
188
|
191
|
194
|
197
|
202
|
206
|
206
|
207
|
213
|
220
|
228
|
235
|
234
|
236
|
237
|
|
| Change in Deffered Taxes |
(7)
|
(8)
|
(8)
|
(5)
|
14
|
17
|
22
|
21
|
4
|
5
|
2
|
2
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
17
|
12
|
6
|
13
|
6
|
(22)
|
(16)
|
(22)
|
(2)
|
1
|
2
|
0
|
10
|
11
|
13
|
22
|
10
|
13
|
11
|
5
|
4
|
4
|
4
|
4
|
2
|
2
|
3
|
3
|
6
|
5
|
6
|
6
|
6
|
7
|
7
|
8
|
13
|
13
|
11
|
3
|
(1)
|
0
|
4
|
12
|
11
|
143
|
144
|
147
|
(40)
|
(168)
|
(173)
|
(166)
|
56
|
50
|
137
|
126
|
129
|
130
|
34
|
34
|
2
|
1
|
10
|
8
|
(9)
|
(9)
|
(11)
|
(10)
|
|
| Cash Taxes Paid |
12
|
12
|
41
|
42
|
43
|
44
|
10
|
5
|
4
|
0
|
25
|
36
|
36
|
0
|
24
|
24
|
26
|
0
|
27
|
27
|
25
|
28
|
24
|
22
|
22
|
21
|
20
|
19
|
19
|
17
|
20
|
19
|
21
|
21
|
20
|
20
|
18
|
19
|
15
|
28
|
29
|
28
|
42
|
29
|
29
|
0
|
12
|
3
|
2
|
0
|
3
|
3
|
3
|
0
|
28
|
28
|
28
|
0
|
14
|
14
|
14
|
14
|
0
|
0
|
0
|
0
|
12
|
19
|
|
| Cash Interest Paid |
4
|
3
|
1
|
(1)
|
2
|
2
|
2
|
2
|
3
|
3
|
4
|
5
|
5
|
6
|
6
|
6
|
6
|
5
|
5
|
4
|
5
|
5
|
5
|
5
|
5
|
6
|
6
|
6
|
6
|
6
|
6
|
7
|
7
|
8
|
8
|
8
|
8
|
9
|
9
|
9
|
9
|
9
|
10
|
10
|
8
|
8
|
8
|
7
|
10
|
9
|
8
|
7
|
5
|
4
|
4
|
5
|
4
|
0
|
4
|
3
|
5
|
7
|
6
|
7
|
8
|
8
|
9
|
10
|
|
| Change in Working Capital |
(103)
|
84
|
232
|
230
|
108
|
(27)
|
(95)
|
(84)
|
(145)
|
(161)
|
(120)
|
(129)
|
(119)
|
(83)
|
(77)
|
(66)
|
4
|
(24)
|
7
|
95
|
32
|
49
|
(52)
|
(183)
|
(218)
|
(192)
|
(98)
|
(10)
|
75
|
34
|
(64)
|
(37)
|
(137)
|
(136)
|
(99)
|
(154)
|
(169)
|
(90)
|
(114)
|
(31)
|
64
|
34
|
60
|
7
|
28
|
24
|
89
|
145
|
263
|
280
|
260
|
176
|
(75)
|
(153)
|
(236)
|
(236)
|
(53)
|
0
|
106
|
107
|
(1)
|
(38)
|
(98)
|
(100)
|
51
|
63
|
(1)
|
34
|
|
| Cash from Operating Activities |
80
N/A
|
241
+200%
|
371
+54%
|
350
-6%
|
270
-23%
|
145
-46%
|
100
-31%
|
117
+18%
|
71
-39%
|
57
-20%
|
96
+69%
|
88
-9%
|
103
+18%
|
152
+47%
|
165
+8%
|
196
+19%
|
246
+25%
|
251
+2%
|
271
+8%
|
358
+32%
|
299
-16%
|
317
+6%
|
234
-26%
|
89
-62%
|
55
-38%
|
77
+39%
|
158
+105%
|
252
+59%
|
325
+29%
|
281
-13%
|
191
-32%
|
221
+16%
|
133
-40%
|
131
-1%
|
163
+24%
|
115
-29%
|
106
-7%
|
213
+100%
|
200
-6%
|
274
+37%
|
349
+27%
|
279
-20%
|
286
+3%
|
226
-21%
|
250
+11%
|
254
+1%
|
286
+13%
|
315
+10%
|
423
+34%
|
480
+14%
|
530
+10%
|
506
-5%
|
334
-34%
|
263
-21%
|
223
-15%
|
170
-24%
|
338
+99%
|
351
+4%
|
380
+8%
|
396
+4%
|
219
-45%
|
183
-17%
|
154
-16%
|
190
+23%
|
352
+85%
|
361
+3%
|
272
-25%
|
277
+2%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(128)
|
(110)
|
(166)
|
(126)
|
(139)
|
(145)
|
(275)
|
(313)
|
(305)
|
(325)
|
(152)
|
(172)
|
(172)
|
(143)
|
(121)
|
(69)
|
(158)
|
(25)
|
(18)
|
(33)
|
(10)
|
(13)
|
(18)
|
(14)
|
(55)
|
(84)
|
(75)
|
(131)
|
(113)
|
(83)
|
(81)
|
(38)
|
(228)
|
(86)
|
(85)
|
(77)
|
(193)
|
(112)
|
(137)
|
(172)
|
(285)
|
(145)
|
(154)
|
(138)
|
(262)
|
(160)
|
(137)
|
(138)
|
(255)
|
(207)
|
(314)
|
(313)
|
(207)
|
(291)
|
(341)
|
(379)
|
(476)
|
(436)
|
(344)
|
(338)
|
(292)
|
(334)
|
(328)
|
(382)
|
(437)
|
(435)
|
(484)
|
(521)
|
|
| Other Items |
54
|
62
|
69
|
(4)
|
6
|
(3)
|
(9)
|
9
|
2
|
11
|
11
|
2
|
(2)
|
47
|
10
|
(25)
|
84
|
(136)
|
(137)
|
(114)
|
(160)
|
(158)
|
(153)
|
(162)
|
(126)
|
(131)
|
(138)
|
(128)
|
(125)
|
(107)
|
(121)
|
(151)
|
2
|
(133)
|
(125)
|
(106)
|
(0)
|
(99)
|
(61)
|
(56)
|
65
|
(111)
|
(122)
|
(160)
|
8
|
(63)
|
(113)
|
(54)
|
7
|
(41)
|
152
|
143
|
85
|
127
|
6
|
5
|
2
|
(2)
|
2
|
7
|
(6)
|
(33)
|
(30)
|
(18)
|
(12)
|
24
|
11
|
1
|
|
| Cash from Investing Activities |
(73)
N/A
|
(47)
+35%
|
(97)
-104%
|
(130)
-34%
|
(132)
-2%
|
(148)
-12%
|
(284)
-92%
|
(303)
-7%
|
(303)
+0%
|
(315)
-4%
|
(141)
+55%
|
(170)
-20%
|
(174)
-3%
|
(96)
+45%
|
(111)
-16%
|
(94)
+16%
|
(75)
+20%
|
(161)
-115%
|
(155)
+4%
|
(148)
+5%
|
(169)
-15%
|
(172)
-1%
|
(170)
+1%
|
(176)
-3%
|
(182)
-3%
|
(215)
-18%
|
(213)
+1%
|
(259)
-22%
|
(238)
+8%
|
(189)
+20%
|
(202)
-7%
|
(190)
+6%
|
(226)
-19%
|
(219)
+3%
|
(210)
+4%
|
(183)
+13%
|
(193)
-5%
|
(211)
-9%
|
(198)
+6%
|
(228)
-15%
|
(221)
+3%
|
(256)
-16%
|
(276)
-8%
|
(298)
-8%
|
(254)
+15%
|
(223)
+12%
|
(249)
-12%
|
(193)
+23%
|
(247)
-29%
|
(247)
+0%
|
(162)
+35%
|
(170)
-5%
|
(123)
+28%
|
(164)
-33%
|
(334)
-104%
|
(374)
-12%
|
(474)
-27%
|
(437)
+8%
|
(342)
+22%
|
(331)
+3%
|
(299)
+10%
|
(367)
-23%
|
(357)
+3%
|
(399)
-12%
|
(450)
-13%
|
(413)
+8%
|
(474)
-15%
|
(522)
-10%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
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
|
(21)
|
(21)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
62
|
(174)
|
(262)
|
(266)
|
(172)
|
15
|
217
|
219
|
264
|
310
|
75
|
122
|
105
|
(56)
|
(11)
|
(71)
|
(131)
|
(43)
|
(89)
|
(171)
|
(94)
|
(107)
|
(15)
|
163
|
186
|
197
|
124
|
33
|
(2)
|
4
|
68
|
85
|
127
|
142
|
109
|
114
|
139
|
52
|
29
|
(12)
|
(42)
|
(5)
|
42
|
155
|
37
|
51
|
38
|
(92)
|
(122)
|
(165)
|
(190)
|
(194)
|
(64)
|
34
|
131
|
(246)
|
248
|
182
|
76
|
542
|
131
|
197
|
185
|
164
|
70
|
79
|
196
|
329
|
|
| Cash Paid for Dividends |
(16)
|
0
|
0
|
(19)
|
(14)
|
0
|
0
|
(21)
|
(21)
|
0
|
0
|
(35)
|
(35)
|
0
|
0
|
(37)
|
(37)
|
0
|
0
|
(37)
|
(37)
|
0
|
(37)
|
(50)
|
(50)
|
0
|
(50)
|
(53)
|
(53)
|
0
|
(53)
|
(55)
|
(55)
|
0
|
0
|
(66)
|
(66)
|
0
|
0
|
0
|
(66)
|
0
|
0
|
(66)
|
(66)
|
0
|
0
|
(22)
|
(22)
|
0
|
0
|
0
|
0
|
0
|
0
|
(56)
|
(56)
|
0
|
0
|
(87)
|
(87)
|
0
|
0
|
(36)
|
(36)
|
0
|
0
|
(63)
|
|
| Other |
(1)
|
0
|
(2)
|
4
|
(1)
|
0
|
(0)
|
(1)
|
(1)
|
0
|
(0)
|
0
|
1
|
0
|
0
|
0
|
(1)
|
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
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
603
|
0
|
0
|
0
|
(16)
|
(16)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
45
N/A
|
(191)
N/A
|
(280)
-47%
|
(281)
0%
|
(187)
+33%
|
(0)
+100%
|
203
N/A
|
197
-3%
|
242
+23%
|
289
+20%
|
53
-82%
|
87
+63%
|
71
-18%
|
(91)
N/A
|
(46)
+49%
|
(108)
-132%
|
(169)
-57%
|
(80)
+53%
|
(126)
-59%
|
(208)
-65%
|
(132)
+37%
|
(144)
-9%
|
(52)
+64%
|
113
N/A
|
136
+20%
|
147
+8%
|
74
-49%
|
(20)
N/A
|
(55)
-172%
|
(48)
+12%
|
16
N/A
|
30
+91%
|
72
+139%
|
87
+21%
|
54
-38%
|
47
-12%
|
73
+55%
|
(14)
N/A
|
(37)
-160%
|
(78)
-108%
|
(108)
-39%
|
(71)
+34%
|
(24)
+67%
|
89
N/A
|
(29)
N/A
|
(13)
+54%
|
(29)
-114%
|
(135)
-374%
|
(165)
-22%
|
(210)
-27%
|
(234)
-12%
|
(194)
+17%
|
(64)
+67%
|
34
N/A
|
131
+282%
|
301
+130%
|
192
-36%
|
126
-34%
|
19
-85%
|
(164)
N/A
|
28
N/A
|
95
+239%
|
83
-13%
|
128
+54%
|
35
-73%
|
44
+27%
|
161
+267%
|
267
+66%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
1
|
1
|
0
|
0
|
(2)
|
(3)
|
(3)
|
(3)
|
1
|
0
|
0
|
1
|
(1)
|
(1)
|
(0)
|
(1)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
(1)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
0
|
(0)
|
5
|
7
|
8
|
8
|
5
|
2
|
2
|
3
|
(3)
|
(3)
|
(3)
|
(4)
|
(1)
|
1
|
7
|
5
|
6
|
4
|
(3)
|
(0)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
54
N/A
|
4
-92%
|
(5)
N/A
|
(61)
-1 088%
|
(51)
+15%
|
(7)
+87%
|
16
N/A
|
8
-50%
|
11
+41%
|
32
+188%
|
9
-72%
|
6
-31%
|
0
N/A
|
(36)
N/A
|
7
N/A
|
(6)
N/A
|
3
N/A
|
11
+323%
|
(11)
N/A
|
2
N/A
|
(2)
N/A
|
2
N/A
|
11
+559%
|
27
+137%
|
10
-61%
|
9
-9%
|
20
+111%
|
(26)
N/A
|
32
N/A
|
44
+34%
|
3
-93%
|
58
+1 719%
|
(23)
N/A
|
(4)
+82%
|
5
N/A
|
(22)
N/A
|
(14)
+37%
|
(13)
+9%
|
(36)
-185%
|
(27)
+23%
|
27
N/A
|
(40)
N/A
|
(5)
+87%
|
22
N/A
|
(31)
N/A
|
20
N/A
|
11
-45%
|
(15)
N/A
|
7
N/A
|
20
+196%
|
130
+550%
|
141
+8%
|
148
+5%
|
141
-5%
|
25
-82%
|
102
+315%
|
59
-42%
|
36
-39%
|
56
+57%
|
(100)
N/A
|
(53)
+48%
|
(89)
-70%
|
(120)
-34%
|
(82)
+32%
|
(64)
+22%
|
(8)
+88%
|
(41)
-431%
|
22
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(47)
N/A
|
131
N/A
|
206
+57%
|
224
+9%
|
131
-41%
|
(1)
N/A
|
(176)
-25 000%
|
(195)
-11%
|
(233)
-20%
|
(268)
-15%
|
(56)
+79%
|
(84)
-50%
|
(69)
+18%
|
9
N/A
|
44
+395%
|
128
+193%
|
88
-31%
|
226
+157%
|
252
+12%
|
324
+29%
|
290
-11%
|
304
+5%
|
216
-29%
|
76
-65%
|
0
-100%
|
(7)
N/A
|
83
N/A
|
121
+46%
|
212
+75%
|
198
-6%
|
110
-45%
|
182
+66%
|
(95)
N/A
|
46
N/A
|
78
+70%
|
38
-51%
|
(86)
N/A
|
101
N/A
|
63
-37%
|
102
+61%
|
64
-38%
|
134
+110%
|
133
-1%
|
88
-34%
|
(12)
N/A
|
94
N/A
|
150
+59%
|
177
+18%
|
168
-5%
|
273
+63%
|
216
-21%
|
193
-11%
|
126
-34%
|
(28)
N/A
|
(117)
-321%
|
(210)
-79%
|
(138)
+34%
|
(85)
+39%
|
35
N/A
|
58
+65%
|
(73)
N/A
|
(152)
-107%
|
(173)
-14%
|
(192)
-11%
|
(86)
+55%
|
(74)
+14%
|
(212)
-185%
|
(244)
-15%
|
|