Taiwan Line Tek Electronic Co Ltd
TWSE:2462
Cash Flow Statement
Cash Flow Statement
Taiwan Line Tek Electronic Co Ltd
| Sep-2008 | 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 |
228
|
150
|
244
|
341
|
354
|
374
|
331
|
314
|
290
|
257
|
239
|
209
|
238
|
296
|
374
|
427
|
407
|
294
|
342
|
264
|
250
|
275
|
293
|
265
|
257
|
198
|
161
|
164
|
194
|
230
|
188
|
207
|
152
|
209
|
163
|
161
|
151
|
43
|
(16)
|
(62)
|
(53)
|
61
|
176
|
219
|
248
|
163
|
121
|
199
|
190
|
148
|
121
|
184
|
131
|
128
|
244
|
49
|
127
|
159
|
148
|
219
|
306
|
285
|
322
|
374
|
217
|
283
|
243
|
(2)
|
75
|
|
| Depreciation & Amortization |
75
|
44
|
44
|
47
|
46
|
47
|
50
|
50
|
52
|
52
|
49
|
51
|
50
|
52
|
53
|
57
|
60
|
60
|
61
|
62
|
61
|
61
|
62
|
59
|
58
|
57
|
56
|
54
|
53
|
53
|
52
|
53
|
52
|
50
|
50
|
50
|
51
|
54
|
58
|
63
|
68
|
70
|
73
|
73
|
73
|
73
|
72
|
72
|
71
|
74
|
79
|
84
|
88
|
90
|
89
|
87
|
89
|
88
|
85
|
82
|
79
|
82
|
82
|
86
|
86
|
86
|
96
|
100
|
107
|
|
| Change in Deffered Taxes |
23
|
15
|
39
|
35
|
34
|
37
|
24
|
17
|
1
|
6
|
7
|
7
|
24
|
16
|
0
|
0
|
0
|
18
|
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 |
21
|
52
|
47
|
20
|
2
|
(2)
|
9
|
41
|
40
|
3
|
7
|
(17)
|
13
|
17
|
(7)
|
6
|
(4)
|
6
|
(7)
|
13
|
21
|
3
|
3
|
(20)
|
(22)
|
(10)
|
16
|
16
|
11
|
3
|
(6)
|
(0)
|
5
|
4
|
6
|
(20)
|
(43)
|
(30)
|
(5)
|
17
|
53
|
61
|
30
|
37
|
17
|
2
|
32
|
(24)
|
(31)
|
(60)
|
(102)
|
(286)
|
(256)
|
(244)
|
(208)
|
58
|
48
|
86
|
65
|
20
|
4
|
(20)
|
0
|
2
|
5
|
11
|
9
|
(15)
|
(5)
|
|
| Cash Taxes Paid |
77
|
48
|
52
|
56
|
57
|
55
|
51
|
51
|
41
|
46
|
46
|
49
|
57
|
61
|
61
|
67
|
69
|
61
|
65
|
24
|
62
|
62
|
58
|
79
|
37
|
35
|
35
|
39
|
39
|
38
|
38
|
43
|
43
|
44
|
44
|
46
|
38
|
48
|
49
|
34
|
35
|
27
|
30
|
48
|
39
|
60
|
58
|
27
|
28
|
6
|
4
|
15
|
12
|
12
|
12
|
51
|
50
|
50
|
51
|
26
|
26
|
28
|
27
|
17
|
23
|
23
|
24
|
43
|
57
|
|
| Cash Interest Paid |
13
|
9
|
7
|
5
|
4
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
4
|
4
|
5
|
5
|
4
|
3
|
2
|
6
|
2
|
2
|
3
|
(1)
|
4
|
4
|
5
|
5
|
6
|
7
|
7
|
8
|
7
|
6
|
5
|
4
|
3
|
5
|
10
|
15
|
19
|
22
|
23
|
23
|
22
|
21
|
18
|
13
|
11
|
10
|
9
|
10
|
11
|
13
|
15
|
19
|
24
|
26
|
27
|
25
|
19
|
20
|
19
|
23
|
29
|
31
|
35
|
36
|
29
|
|
| Change in Working Capital |
(131)
|
71
|
143
|
85
|
106
|
(57)
|
(241)
|
(252)
|
(237)
|
(144)
|
(165)
|
(318)
|
(322)
|
(237)
|
(152)
|
(45)
|
40
|
(86)
|
(49)
|
(79)
|
(66)
|
(91)
|
(155)
|
(69)
|
(217)
|
(135)
|
(59)
|
(100)
|
(83)
|
(45)
|
(82)
|
(40)
|
82
|
(138)
|
(184)
|
(149)
|
(351)
|
(436)
|
(436)
|
(375)
|
(385)
|
(360)
|
(232)
|
(235)
|
(179)
|
86
|
259
|
68
|
55
|
(76)
|
(390)
|
(153)
|
(131)
|
(43)
|
(60)
|
(34)
|
425
|
437
|
539
|
457
|
11
|
(76)
|
(276)
|
(421)
|
(342)
|
(261)
|
(171)
|
(68)
|
(295)
|
|
| Cash from Operating Activities |
215
N/A
|
332
+54%
|
518
+56%
|
527
+2%
|
542
+3%
|
400
-26%
|
173
-57%
|
169
-3%
|
146
-14%
|
173
+18%
|
138
-20%
|
(68)
N/A
|
3
N/A
|
144
+5 029%
|
280
+95%
|
460
+64%
|
501
+9%
|
293
-42%
|
347
+18%
|
259
-25%
|
265
+2%
|
248
-6%
|
203
-18%
|
234
+16%
|
77
-67%
|
111
+44%
|
174
+57%
|
134
-23%
|
175
+31%
|
241
+38%
|
153
-37%
|
219
+44%
|
290
+32%
|
125
-57%
|
35
-72%
|
41
+19%
|
(193)
N/A
|
(369)
-92%
|
(399)
-8%
|
(357)
+11%
|
(317)
+11%
|
(167)
+47%
|
47
N/A
|
93
+100%
|
158
+69%
|
324
+105%
|
483
+49%
|
316
-35%
|
285
-10%
|
86
-70%
|
(292)
N/A
|
(170)
+42%
|
(168)
+1%
|
(68)
+59%
|
65
N/A
|
160
+146%
|
690
+331%
|
770
+12%
|
837
+9%
|
778
-7%
|
400
-49%
|
271
-32%
|
128
-53%
|
41
-68%
|
(33)
N/A
|
119
N/A
|
177
+49%
|
15
-92%
|
(120)
N/A
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(103)
|
(51)
|
(45)
|
(55)
|
(62)
|
(140)
|
(143)
|
(146)
|
(133)
|
(72)
|
(66)
|
(64)
|
(75)
|
(94)
|
(92)
|
(87)
|
(74)
|
(90)
|
(86)
|
(80)
|
(72)
|
(22)
|
(24)
|
(28)
|
(26)
|
(36)
|
(34)
|
(29)
|
(60)
|
(114)
|
(171)
|
(216)
|
(342)
|
(407)
|
(395)
|
(505)
|
(485)
|
(443)
|
(476)
|
(326)
|
(182)
|
(113)
|
(46)
|
(53)
|
(88)
|
(84)
|
(78)
|
(73)
|
(62)
|
(59)
|
(74)
|
(72)
|
(51)
|
(79)
|
(135)
|
(141)
|
(307)
|
(436)
|
(417)
|
(503)
|
(463)
|
(402)
|
(408)
|
(251)
|
(238)
|
(158)
|
(110)
|
(198)
|
(116)
|
|
| Other Items |
(37)
|
2
|
(12)
|
(24)
|
(18)
|
(19)
|
(27)
|
(35)
|
(50)
|
(115)
|
(93)
|
(61)
|
(63)
|
34
|
33
|
4
|
(1)
|
38
|
33
|
39
|
46
|
(2)
|
100
|
20
|
(91)
|
(84)
|
(189)
|
(120)
|
(123)
|
(143)
|
(86)
|
(33)
|
162
|
168
|
107
|
76
|
(2)
|
28
|
35
|
43
|
27
|
5
|
12
|
(9)
|
9
|
9
|
9
|
10
|
10
|
9
|
7
|
(14)
|
(40)
|
22
|
21
|
43
|
67
|
4
|
(6)
|
3
|
6
|
5
|
20
|
(10)
|
(89)
|
(10)
|
(10)
|
11
|
78
|
|
| Cash from Investing Activities |
(140)
N/A
|
(49)
+65%
|
(57)
-16%
|
(79)
-40%
|
(80)
-1%
|
(159)
-98%
|
(170)
-7%
|
(181)
-7%
|
(183)
-1%
|
(187)
-3%
|
(158)
+15%
|
(124)
+22%
|
(138)
-11%
|
(60)
+57%
|
(59)
+2%
|
(83)
-41%
|
(75)
+9%
|
(53)
+30%
|
(53)
0%
|
(41)
+22%
|
(26)
+37%
|
(24)
+7%
|
76
N/A
|
(7)
N/A
|
(117)
-1 486%
|
(120)
-2%
|
(222)
-86%
|
(149)
+33%
|
(183)
-23%
|
(258)
-41%
|
(257)
+0%
|
(249)
+3%
|
(180)
+28%
|
(239)
-33%
|
(288)
-20%
|
(429)
-49%
|
(487)
-14%
|
(414)
+15%
|
(441)
-6%
|
(283)
+36%
|
(155)
+45%
|
(108)
+30%
|
(35)
+68%
|
(62)
-80%
|
(78)
-26%
|
(75)
+4%
|
(69)
+8%
|
(63)
+9%
|
(53)
+17%
|
(50)
+4%
|
(66)
-31%
|
(85)
-29%
|
(92)
-7%
|
(58)
+37%
|
(113)
-96%
|
(98)
+13%
|
(241)
-145%
|
(432)
-79%
|
(423)
+2%
|
(500)
-18%
|
(457)
+9%
|
(397)
+13%
|
(388)
+2%
|
(261)
+33%
|
(327)
-25%
|
(167)
+49%
|
(120)
+28%
|
(186)
-55%
|
(38)
+80%
|
|
| 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
|
476
|
476
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(14)
|
(14)
|
(14)
|
(13)
|
0
|
0
|
0
|
0
|
0
|
(36)
|
(38)
|
0
|
0
|
(2)
|
38
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(34)
|
(71)
|
(242)
|
(229)
|
(251)
|
(190)
|
(12)
|
55
|
380
|
239
|
241
|
359
|
140
|
98
|
124
|
(43)
|
52
|
104
|
41
|
79
|
174
|
298
|
316
|
281
|
(21)
|
10
|
18
|
77
|
278
|
184
|
218
|
216
|
(161)
|
78
|
56
|
(13)
|
456
|
607
|
618
|
449
|
264
|
(128)
|
(120)
|
(16)
|
(83)
|
(184)
|
(255)
|
(155)
|
(45)
|
25
|
196
|
224
|
355
|
587
|
466
|
193
|
(365)
|
(527)
|
(503)
|
(233)
|
212
|
177
|
310
|
301
|
407
|
296
|
337
|
221
|
(13)
|
|
| Cash Paid for Dividends |
0
|
(81)
|
0
|
0
|
(81)
|
(84)
|
0
|
0
|
(326)
|
(242)
|
0
|
0
|
(161)
|
(161)
|
0
|
0
|
(208)
|
(208)
|
0
|
0
|
(218)
|
(218)
|
0
|
0
|
0
|
0
|
0
|
0
|
(256)
|
(116)
|
0
|
0
|
(21)
|
(21)
|
0
|
0
|
(86)
|
(86)
|
0
|
0
|
0
|
0
|
0
|
0
|
(71)
|
(71)
|
0
|
0
|
(99)
|
(99)
|
0
|
0
|
(114)
|
(114)
|
0
|
0
|
(85)
|
(85)
|
0
|
0
|
(42)
|
(42)
|
0
|
0
|
(173)
|
(173)
|
0
|
0
|
(122)
|
|
| Other |
0
|
(13)
|
0
|
(11)
|
(13)
|
2
|
0
|
(0)
|
0
|
(0)
|
2
|
(1)
|
1
|
1
|
0
|
2
|
1
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
1
|
0
|
0
|
(0)
|
15
|
17
|
16
|
38
|
6
|
4
|
5
|
(19)
|
(4)
|
(3)
|
(18)
|
(17)
|
(13)
|
(8)
|
4
|
6
|
4
|
(2)
|
0
|
(0)
|
1
|
3
|
6
|
11
|
10
|
9
|
26
|
14
|
14
|
8
|
204
|
218
|
229
|
290
|
148
|
156
|
183
|
128
|
65
|
71
|
32
|
67
|
|
| Cash from Financing Activities |
(107)
N/A
|
(164)
-54%
|
(335)
-104%
|
(321)
+4%
|
(345)
-7%
|
(272)
+21%
|
(96)
+65%
|
(30)
+69%
|
54
N/A
|
(4)
N/A
|
1
N/A
|
116
+16 457%
|
(20)
N/A
|
(62)
-207%
|
(37)
+41%
|
(202)
-451%
|
(155)
+23%
|
(104)
+33%
|
(166)
-61%
|
(129)
+23%
|
(45)
+65%
|
80
N/A
|
98
+23%
|
63
-35%
|
(21)
N/A
|
(130)
-530%
|
(122)
+6%
|
(48)
+60%
|
39
N/A
|
84
+116%
|
140
+67%
|
106
-24%
|
298
+180%
|
538
+81%
|
492
-9%
|
438
-11%
|
368
-16%
|
504
+37%
|
515
+2%
|
351
-32%
|
256
-27%
|
(125)
N/A
|
(114)
+8%
|
(12)
+90%
|
(157)
-1 213%
|
(255)
-63%
|
(327)
-28%
|
(240)
+27%
|
(155)
+36%
|
(83)
+47%
|
95
N/A
|
134
+42%
|
250
+87%
|
499
+99%
|
366
-27%
|
94
-74%
|
(478)
N/A
|
(446)
+7%
|
(408)
+9%
|
(127)
+69%
|
459
N/A
|
321
-30%
|
462
+44%
|
480
+4%
|
401
-17%
|
188
-53%
|
235
+25%
|
80
-66%
|
(67)
N/A
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(24)
|
(4)
|
(71)
|
(39)
|
36
|
55
|
93
|
59
|
58
|
80
|
62
|
88
|
9
|
(25)
|
6
|
(24)
|
32
|
27
|
(4)
|
(21)
|
(55)
|
(24)
|
(23)
|
(9)
|
37
|
(13)
|
(42)
|
(38)
|
(37)
|
(40)
|
(31)
|
(13)
|
(73)
|
(123)
|
(150)
|
(154)
|
(129)
|
(39)
|
9
|
9
|
24
|
(12)
|
(29)
|
(16)
|
(26)
|
(13)
|
(9)
|
(30)
|
(3)
|
13
|
19
|
33
|
3
|
3
|
(16)
|
(7)
|
(32)
|
(7)
|
11
|
23
|
2
|
31
|
32
|
(140)
|
(28)
|
(143)
|
(205)
|
(85)
|
(36)
|
|
| Net Change in Cash |
(56)
N/A
|
115
N/A
|
54
-53%
|
88
+61%
|
154
+75%
|
24
-85%
|
0
-98%
|
16
+3 975%
|
75
+359%
|
61
-18%
|
41
-33%
|
12
-72%
|
(146)
N/A
|
(3)
+98%
|
191
N/A
|
151
-21%
|
303
+101%
|
164
-46%
|
124
-24%
|
69
-44%
|
140
+103%
|
279
+99%
|
353
+27%
|
282
-20%
|
(25)
N/A
|
(152)
-510%
|
(213)
-40%
|
(102)
+52%
|
(7)
+93%
|
27
N/A
|
4
-84%
|
64
+1 379%
|
335
+426%
|
300
-10%
|
88
-71%
|
(104)
N/A
|
(441)
-323%
|
(319)
+28%
|
(316)
+1%
|
(281)
+11%
|
(192)
+32%
|
(412)
-115%
|
(131)
+68%
|
3
N/A
|
(103)
N/A
|
(19)
+82%
|
78
N/A
|
(17)
N/A
|
74
N/A
|
(34)
N/A
|
(245)
-630%
|
(88)
+64%
|
(6)
+93%
|
376
N/A
|
302
-20%
|
149
-51%
|
(61)
N/A
|
(115)
-89%
|
17
N/A
|
175
+920%
|
404
+131%
|
226
-44%
|
234
+3%
|
120
-49%
|
12
-90%
|
(3)
N/A
|
87
N/A
|
(177)
N/A
|
(260)
-47%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
112
N/A
|
281
+150%
|
472
+68%
|
471
0%
|
481
+2%
|
259
-46%
|
31
-88%
|
22
-28%
|
13
-41%
|
100
+670%
|
72
-29%
|
(132)
N/A
|
(72)
+45%
|
50
N/A
|
189
+279%
|
373
+98%
|
426
+14%
|
202
-53%
|
261
+29%
|
180
-31%
|
193
+7%
|
226
+17%
|
179
-21%
|
206
+16%
|
50
-76%
|
75
+48%
|
140
+88%
|
105
-25%
|
115
+10%
|
127
+10%
|
(18)
N/A
|
4
N/A
|
(52)
N/A
|
(282)
-445%
|
(360)
-28%
|
(464)
-29%
|
(678)
-46%
|
(812)
-20%
|
(875)
-8%
|
(684)
+22%
|
(498)
+27%
|
(281)
+44%
|
0
N/A
|
40
+10 484%
|
70
+74%
|
240
+242%
|
405
+69%
|
243
-40%
|
222
-8%
|
27
-88%
|
(366)
N/A
|
(242)
+34%
|
(219)
+10%
|
(148)
+33%
|
(70)
+53%
|
19
N/A
|
383
+1 893%
|
334
-13%
|
420
+26%
|
275
-34%
|
(62)
N/A
|
(131)
-109%
|
(280)
-115%
|
(210)
+25%
|
(271)
-29%
|
(39)
+86%
|
67
N/A
|
(183)
N/A
|
(236)
-29%
|
|