Chang Hwa Commercial Bank Ltd
TWSE:2801
Cash Flow Statement
Cash Flow Statement
Chang Hwa Commercial Bank Ltd
| Dec-2007 | Mar-2008 | Jun-2008 | 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 |
8 483
|
7 665
|
6 275
|
5 465
|
4 853
|
4 398
|
2 834
|
2 601
|
3 089
|
4 014
|
5 089
|
5 931
|
7 827
|
8 193
|
10 972
|
11 123
|
9 042
|
9 570
|
9 260
|
10 192
|
10 244
|
10 374
|
10 039
|
9 910
|
10 748
|
11 575
|
12 206
|
12 791
|
12 424
|
12 172
|
12 375
|
12 781
|
13 746
|
14 315
|
13 858
|
13 744
|
14 083
|
13 564
|
14 004
|
14 303
|
14 184
|
14 397
|
14 554
|
14 492
|
14 710
|
14 825
|
14 285
|
13 806
|
13 520
|
12 843
|
11 690
|
9 743
|
8 311
|
7 589
|
7 973
|
9 324
|
10 120
|
10 560
|
11 411
|
12 306
|
13 051
|
14 464
|
15 481
|
15 842
|
16 237
|
16 806
|
17 066
|
17 471
|
18 354
|
18 647
|
19 905
|
21 293
|
|
| Depreciation & Amortization |
862
|
887
|
897
|
913
|
907
|
917
|
926
|
934
|
941
|
936
|
930
|
923
|
915
|
916
|
883
|
834
|
800
|
755
|
747
|
753
|
739
|
727
|
708
|
687
|
668
|
668
|
681
|
696
|
716
|
718
|
712
|
705
|
702
|
705
|
708
|
716
|
718
|
716
|
714
|
715
|
719
|
721
|
723
|
719
|
716
|
899
|
1 076
|
1 263
|
1 436
|
1 428
|
1 422
|
1 409
|
1 402
|
1 401
|
1 413
|
1 418
|
1 421
|
1 434
|
1 474
|
1 521
|
1 571
|
1 614
|
1 626
|
1 638
|
1 650
|
1 637
|
1 628
|
1 622
|
1 619
|
1 650
|
1 682
|
1 718
|
|
| Change in Deffered Taxes |
3 418
|
2 906
|
2 944
|
2 641
|
1 961
|
1 611
|
2 607
|
2 200
|
2 347
|
2 577
|
2 748
|
2 708
|
3 032
|
3 102
|
1 797
|
1 872
|
1 634
|
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
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
(2 103)
|
(1 301)
|
(1 380)
|
(1 678)
|
626
|
(1 090)
|
(229)
|
1 690
|
(517)
|
1 137
|
(335)
|
(917)
|
1 266
|
(571)
|
1 721
|
(2 704)
|
(662)
|
(2 733)
|
(9 344)
|
(10 681)
|
(18 515)
|
(18 955)
|
(18 828)
|
(18 722)
|
(18 703)
|
(18 952)
|
(19 124)
|
(19 656)
|
(20 339)
|
(21 233)
|
(21 426)
|
(20 790)
|
(21 780)
|
(22 846)
|
(23 290)
|
(24 873)
|
(24 955)
|
(24 582)
|
(24 932)
|
(24 832)
|
(25 423)
|
(25 719)
|
(26 077)
|
(26 358)
|
(26 369)
|
(26 183)
|
(25 993)
|
(26 294)
|
(24 925)
|
(24 284)
|
(23 472)
|
(21 816)
|
(18 781)
|
(18 386)
|
(18 461)
|
(19 374)
|
(22 799)
|
(23 091)
|
(24 153)
|
(26 075)
|
(28 833)
|
(31 565)
|
(33 174)
|
(33 428)
|
(33 322)
|
(32 645)
|
(33 030)
|
(34 310)
|
(34 096)
|
(34 774)
|
(36 185)
|
(36 043)
|
|
| Cash Taxes Paid |
818
|
786
|
713
|
728
|
660
|
620
|
591
|
490
|
327
|
296
|
324
|
310
|
371
|
382
|
351
|
383
|
186
|
(66)
|
(64)
|
(43)
|
(65)
|
182
|
262
|
125
|
333
|
143
|
220
|
412
|
454
|
685
|
1 028
|
1 537
|
1 475
|
1 510
|
1 273
|
1 260
|
1 469
|
1 537
|
1 717
|
1 966
|
1 836
|
1 742
|
2 069
|
2 413
|
2 395
|
2 526
|
1 678
|
503
|
1 178
|
1 058
|
1 332
|
1 409
|
645
|
621
|
1 082
|
1 398
|
1 393
|
1 332
|
1 052
|
1 040
|
1 131
|
1 195
|
1 572
|
1 847
|
1 864
|
1 911
|
2 797
|
3 395
|
3 650
|
3 688
|
3 726
|
4 211
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6 493
|
0
|
8 583
|
11 535
|
0
|
0
|
5 060
|
(4 949)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8 257
|
11 554
|
14 597
|
18 788
|
13 770
|
14 649
|
15 367
|
15 675
|
16 337
|
16 381
|
15 979
|
15 079
|
13 576
|
11 527
|
10 060
|
8 384
|
7 778
|
7 401
|
7 048
|
7 741
|
9 400
|
15 243
|
19 626
|
28 607
|
33 590
|
39 769
|
44 004
|
47 449
|
50 943
|
52 790
|
53 019
|
52 723
|
51 912
|
|
| Change in Working Capital |
(902)
|
(5 236)
|
(11 828)
|
(2 080)
|
(925)
|
(1 123)
|
1 285
|
(4 429)
|
4 261
|
(755)
|
(8 877)
|
(16 542)
|
(9 164)
|
272
|
4 377
|
3 843
|
5 622
|
(10 489)
|
725
|
17 665
|
31 704
|
47 720
|
26 618
|
34 070
|
(35 399)
|
(41 521)
|
(29 573)
|
(45 913)
|
10 001
|
17 980
|
39 090
|
39 470
|
67 738
|
37 396
|
68 168
|
80 330
|
54 289
|
106 853
|
63 155
|
28 707
|
41 726
|
(20 336)
|
(32 022)
|
(1 698)
|
7 486
|
63 102
|
1 560
|
(23 056)
|
(37 110)
|
(84 230)
|
(33 559)
|
15 790
|
33 957
|
29 939
|
84 547
|
9 935
|
63 819
|
(5 536)
|
(15 140)
|
49 051
|
(23 286)
|
99 236
|
12 383
|
(29 924)
|
(15 110)
|
(39 489)
|
3 603
|
55 525
|
(29 381)
|
(41 101)
|
5 714
|
(22 008)
|
|
| Cash from Operating Activities |
9 758
N/A
|
4 921
-50%
|
(3 091)
N/A
|
5 262
N/A
|
7 423
+41%
|
4 713
-37%
|
7 423
+58%
|
2 995
-60%
|
10 121
+238%
|
7 909
-22%
|
(445)
N/A
|
(7 897)
-1 675%
|
3 876
N/A
|
11 913
+207%
|
19 750
+66%
|
14 970
-24%
|
16 436
+10%
|
(1 638)
N/A
|
2 054
N/A
|
18 283
+790%
|
24 172
+32%
|
39 867
+65%
|
18 537
-54%
|
25 943
+40%
|
(42 686)
N/A
|
(48 230)
-13%
|
(35 809)
+26%
|
(52 081)
-45%
|
2 802
N/A
|
9 637
+244%
|
30 750
+219%
|
32 167
+5%
|
60 407
+88%
|
29 569
-51%
|
59 445
+101%
|
69 918
+18%
|
44 135
-37%
|
96 553
+119%
|
52 941
-45%
|
18 893
-64%
|
31 206
+65%
|
(30 937)
N/A
|
(42 822)
-38%
|
(12 845)
+70%
|
(3 456)
+73%
|
52 644
N/A
|
(9 071)
N/A
|
(34 280)
-278%
|
(47 078)
-37%
|
(94 242)
-100%
|
(43 919)
+53%
|
5 126
N/A
|
24 890
+386%
|
20 543
-17%
|
75 474
+267%
|
1 305
-98%
|
52 561
+3 928%
|
(16 631)
N/A
|
(26 408)
-59%
|
36 804
N/A
|
(37 498)
N/A
|
83 749
N/A
|
(3 684)
N/A
|
(45 872)
-1 145%
|
(30 546)
+33%
|
(53 690)
-76%
|
(10 734)
+80%
|
40 308
N/A
|
(43 504)
N/A
|
(55 578)
-28%
|
(8 883)
+84%
|
(35 040)
-294%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(852)
|
(912)
|
(774)
|
(704)
|
(644)
|
(562)
|
(544)
|
(529)
|
(407)
|
(373)
|
(305)
|
(355)
|
(495)
|
(504)
|
(556)
|
(497)
|
(547)
|
(576)
|
(611)
|
(676)
|
(431)
|
(402)
|
(372)
|
(366)
|
(489)
|
(1 098)
|
(1 117)
|
(1 065)
|
(1 067)
|
(498)
|
(473)
|
(685)
|
(676)
|
(613)
|
(593)
|
(451)
|
(411)
|
(490)
|
(542)
|
(583)
|
(613)
|
(571)
|
(627)
|
(597)
|
(1 427)
|
(1 535)
|
(1 508)
|
(1 614)
|
(1 030)
|
(928)
|
(973)
|
(900)
|
(869)
|
(885)
|
(839)
|
(860)
|
(728)
|
(1 381)
|
(1 481)
|
(1 448)
|
(1 507)
|
(995)
|
(979)
|
(988)
|
(1 031)
|
(948)
|
(898)
|
(1 125)
|
(1 301)
|
(1 364)
|
(1 756)
|
(1 805)
|
|
| Other Items |
12 610
|
29 843
|
30 429
|
(38 186)
|
(88 151)
|
(127 072)
|
(147 741)
|
(102 090)
|
(88 907)
|
(15 621)
|
(20 009)
|
(18 636)
|
(11 616)
|
(63 459)
|
(71 660)
|
(76 663)
|
(67 547)
|
(63 239)
|
(32 850)
|
(22 128)
|
(9)
|
(5)
|
(4)
|
516
|
517
|
519
|
520
|
1
|
1
|
1
|
0
|
0
|
(1)
|
0
|
(1)
|
(2)
|
(1)
|
0
|
0
|
0
|
4
|
4
|
4
|
4
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
17
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
2
|
2
|
(9)
|
(11)
|
241
|
241
|
|
| Cash from Investing Activities |
11 758
N/A
|
28 931
+146%
|
29 655
+3%
|
(38 890)
N/A
|
(88 795)
-128%
|
(127 634)
-44%
|
(148 285)
-16%
|
(102 618)
+31%
|
(89 314)
+13%
|
(15 995)
+82%
|
(20 313)
-27%
|
(18 992)
+7%
|
(12 111)
+36%
|
(63 962)
-428%
|
(72 217)
-13%
|
(77 159)
-7%
|
(68 095)
+12%
|
(63 816)
+6%
|
(33 461)
+48%
|
(22 806)
+32%
|
(440)
+98%
|
(407)
+8%
|
(376)
+8%
|
150
N/A
|
28
-81%
|
(579)
N/A
|
(598)
-3%
|
(1 064)
-78%
|
(1 066)
0%
|
(496)
+53%
|
(473)
+5%
|
(685)
-45%
|
(677)
+1%
|
(615)
+9%
|
(594)
+3%
|
(452)
+24%
|
(412)
+9%
|
(491)
-19%
|
(543)
-11%
|
(584)
-8%
|
(609)
-4%
|
(567)
+7%
|
(623)
-10%
|
(593)
+5%
|
(1 427)
-141%
|
(1 536)
-8%
|
(1 509)
+2%
|
(1 615)
-7%
|
(1 031)
+36%
|
(928)
+10%
|
(973)
-5%
|
(900)
+8%
|
(852)
+5%
|
(868)
-2%
|
(822)
+5%
|
(843)
-3%
|
(728)
+14%
|
(1 381)
-90%
|
(1 481)
-7%
|
(1 448)
+2%
|
(1 507)
-4%
|
(995)
+34%
|
(980)
+1%
|
(989)
-1%
|
(1 032)
-4%
|
(947)
+8%
|
(896)
+5%
|
(1 123)
-25%
|
(1 311)
-17%
|
(1 376)
-5%
|
(1 516)
-10%
|
(1 566)
-3%
|
|
| 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
|
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 |
3 000
|
0
|
10 000
|
5 000
|
13 350
|
(4 650)
|
(9 650)
|
(4 650)
|
(13 000)
|
5 000
|
10 000
|
5 000
|
5 000
|
8 300
|
10 000
|
10 000
|
10 000
|
0
|
0
|
0
|
0
|
0
|
4 879
|
4 879
|
4 879
|
0
|
10 000
|
5 000
|
20 835
|
0
|
5 835
|
10 835
|
(13 350)
|
0
|
(13 204)
|
(11 744)
|
(3 324)
|
6 876
|
11 730
|
10 270
|
10 200
|
(2 200)
|
4 800
|
4 800
|
7 800
|
9 873
|
8 651
|
8 621
|
(2 395)
|
(2 432)
|
(9 346)
|
(9 417)
|
5 200
|
4 106
|
(3 874)
|
(3 902)
|
(10 569)
|
(9 490)
|
(550)
|
(541)
|
(669)
|
399
|
377
|
(2 692)
|
(2 698)
|
(4 328)
|
(12 042)
|
(9 078)
|
(9 142)
|
(7 568)
|
188
|
226
|
|
| Cash Paid for Dividends |
(6 848)
|
0
|
0
|
(5 589)
|
(5 589)
|
0
|
0
|
(3 726)
|
(3 726)
|
0
|
0
|
(1 863)
|
(1 863)
|
0
|
0
|
(1 739)
|
(1 739)
|
0
|
0
|
(1 354)
|
(1 354)
|
0
|
0
|
(724)
|
(724)
|
0
|
0
|
(4 649)
|
(4 649)
|
0
|
0
|
(1 581)
|
(1 581)
|
0
|
0
|
(1 269)
|
(2 960)
|
0
|
0
|
(5 456)
|
(3 765)
|
0
|
0
|
(4 236)
|
(4 236)
|
0
|
0
|
(6 265)
|
(6 265)
|
0
|
0
|
(3 994)
|
(3 994)
|
0
|
0
|
(3 739)
|
(3 739)
|
0
|
0
|
(5 244)
|
(5 244)
|
0
|
0
|
(5 826)
|
(5 826)
|
0
|
0
|
(5 972)
|
(5 972)
|
0
|
0
|
(5 603)
|
|
| Other |
(35 916)
|
(43 662)
|
(43 918)
|
48 049
|
73 433
|
126 852
|
150 979
|
82 793
|
97 330
|
14 215
|
16 001
|
24 771
|
12 179
|
45 685
|
47 834
|
60 544
|
62 447
|
77 951
|
57 530
|
23 549
|
(12 429)
|
(20 660)
|
3 379
|
7 761
|
27 455
|
41 365
|
17 594
|
37 862
|
(9 593)
|
(17 739)
|
(30 255)
|
(20 590)
|
(8 317)
|
15 654
|
994
|
(10 706)
|
12 722
|
(38 193)
|
(16 707)
|
(14 244)
|
(30 807)
|
17 234
|
31 747
|
1 747
|
7 485
|
(14 255)
|
16 671
|
10 392
|
14 223
|
26 252
|
304
|
9 217
|
15 419
|
960
|
(21 593)
|
(7 562)
|
(17 956)
|
41 810
|
(21 115)
|
24 293
|
(47 334)
|
(76 959)
|
(23 875)
|
(10 197)
|
70 616
|
83 975
|
69 678
|
9 314
|
1 513
|
9 578
|
42 324
|
64 970
|
|
| Cash from Financing Activities |
(39 765)
N/A
|
(45 511)
-14%
|
(40 767)
+10%
|
47 460
N/A
|
81 194
+71%
|
116 613
+44%
|
135 740
+16%
|
74 416
-45%
|
80 604
+8%
|
15 489
-81%
|
22 275
+44%
|
27 908
+25%
|
15 317
-45%
|
52 123
+240%
|
55 972
+7%
|
68 806
+23%
|
70 709
+3%
|
82 913
+17%
|
55 792
-33%
|
22 196
-60%
|
(13 783)
N/A
|
(22 014)
-60%
|
6 904
N/A
|
11 916
+73%
|
31 609
+165%
|
45 519
+44%
|
26 869
-41%
|
38 212
+42%
|
6 592
-83%
|
(1 554)
N/A
|
(29 070)
-1 771%
|
(11 336)
+61%
|
(23 247)
-105%
|
724
N/A
|
(13 790)
N/A
|
(23 719)
-72%
|
6 438
N/A
|
(34 277)
N/A
|
(7 937)
+77%
|
(9 430)
-19%
|
(24 373)
-158%
|
11 268
N/A
|
32 781
+191%
|
2 310
-93%
|
11 049
+378%
|
(8 618)
N/A
|
21 086
N/A
|
12 748
-40%
|
5 563
-56%
|
17 555
+216%
|
(15 307)
N/A
|
(4 195)
+73%
|
16 625
N/A
|
1 071
-94%
|
(29 461)
N/A
|
(15 202)
+48%
|
(32 264)
-112%
|
28 582
N/A
|
(25 404)
N/A
|
18 507
N/A
|
(53 248)
N/A
|
(81 805)
-54%
|
(28 742)
+65%
|
(18 715)
+35%
|
62 092
N/A
|
73 821
+19%
|
51 810
-30%
|
(5 736)
N/A
|
(13 602)
-137%
|
(3 963)
+71%
|
36 540
N/A
|
59 591
+63%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
26
|
(102)
|
(91)
|
(62)
|
(132)
|
(18)
|
(57)
|
(110)
|
(7)
|
(9)
|
2
|
(32)
|
(173)
|
(123)
|
(154)
|
37
|
(8)
|
(131)
|
(28)
|
(254)
|
(106)
|
131
|
141
|
169
|
282
|
186
|
(138)
|
245
|
700
|
364
|
462
|
900
|
(11)
|
(4)
|
22
|
(1 422)
|
(883)
|
(1 868)
|
(1 518)
|
(811)
|
(1 384)
|
(402)
|
399
|
(28)
|
657
|
1 159
|
207
|
(139)
|
(1 186)
|
(1 518)
|
(2 297)
|
(1 534)
|
(1 119)
|
(793)
|
(574)
|
(789)
|
(517)
|
394
|
1 472
|
3 371
|
2 565
|
1 286
|
763
|
433
|
(303)
|
1 196
|
1 729
|
(101)
|
2 316
|
1 732
|
(4 646)
|
(2 045)
|
|
| Net Change in Cash |
(18 223)
N/A
|
(11 761)
+35%
|
(14 294)
-22%
|
13 770
N/A
|
(310)
N/A
|
(6 326)
-1 941%
|
(5 179)
+18%
|
(25 317)
-389%
|
1 404
N/A
|
7 394
+427%
|
1 519
-79%
|
987
-35%
|
6 909
+600%
|
(49)
N/A
|
3 351
N/A
|
6 654
+99%
|
19 042
+186%
|
17 328
-9%
|
24 357
+41%
|
17 419
-28%
|
9 843
-43%
|
17 577
+79%
|
25 206
+43%
|
38 178
+51%
|
(10 767)
N/A
|
(3 104)
+71%
|
(9 676)
-212%
|
(14 688)
-52%
|
9 028
N/A
|
7 951
-12%
|
1 669
-79%
|
21 046
+1 161%
|
36 472
+73%
|
29 674
-19%
|
45 083
+52%
|
44 325
-2%
|
49 278
+11%
|
59 917
+22%
|
42 943
-28%
|
8 068
-81%
|
4 840
-40%
|
(20 638)
N/A
|
(10 265)
+50%
|
(11 156)
-9%
|
6 823
N/A
|
43 649
+540%
|
10 713
-75%
|
(23 286)
N/A
|
(43 732)
-88%
|
(79 133)
-81%
|
(62 496)
+21%
|
(1 503)
+98%
|
39 544
N/A
|
19 953
-50%
|
44 617
+124%
|
(15 529)
N/A
|
19 052
N/A
|
10 964
-42%
|
(51 822)
N/A
|
57 235
N/A
|
(89 687)
N/A
|
2 236
N/A
|
(32 644)
N/A
|
(65 143)
-100%
|
30 211
N/A
|
20 379
-33%
|
41 909
+106%
|
33 348
-20%
|
(56 101)
N/A
|
(59 185)
-5%
|
21 494
N/A
|
20 942
-3%
|
|