Shin Kong Financial Holding Co Ltd
TWSE:2888
Cash Flow Statement
Cash Flow Statement
Shin Kong Financial Holding Co Ltd
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 | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
12 685
|
5 667
|
7 974
|
8 669
|
10 273
|
12 813
|
13 940
|
5 682
|
8 108
|
1 303
|
(141)
|
6 243
|
5 127
|
3 628
|
6 621
|
13 138
|
10 176
|
26 423
|
22 863
|
18 590
|
11 035
|
5 432
|
9 955
|
13 382
|
15 290
|
13 576
|
7 630
|
7 830
|
8 492
|
12 882
|
13 910
|
12 038
|
18 442
|
14 533
|
12 380
|
16 836
|
4 705
|
(12 016)
|
(8 659)
|
(12 785)
|
(12 708)
|
|
Depreciation & Amortization |
1 873
|
1 875
|
1 864
|
1 865
|
1 877
|
1 926
|
1 956
|
1 964
|
1 958
|
1 950
|
1 940
|
1 974
|
1 989
|
1 974
|
1 983
|
1 974
|
1 994
|
2 012
|
2 026
|
2 041
|
2 071
|
2 288
|
2 505
|
2 747
|
2 987
|
3 039
|
2 511
|
2 262
|
2 004
|
1 746
|
2 068
|
2 086
|
2 073
|
2 093
|
2 110
|
2 116
|
2 173
|
2 188
|
2 197
|
2 223
|
2 224
|
|
Other Non-Cash Items |
(57 561)
|
(53 170)
|
(69 823)
|
(53 453)
|
(36 890)
|
(55 714)
|
(55 689)
|
(18 588)
|
(51 705)
|
(62 628)
|
(58 431)
|
(133 043)
|
(97 297)
|
(142 614)
|
(135 269)
|
(121 808)
|
(164 200)
|
(134 765)
|
(89 978)
|
(88 011)
|
(61 437)
|
(32 289)
|
(89 497)
|
(97 605)
|
(148 988)
|
(141 128)
|
(162 472)
|
(179 551)
|
(167 428)
|
(180 780)
|
(187 254)
|
(165 851)
|
(153 710)
|
(111 795)
|
(38 151)
|
45 459
|
16 047
|
(28 656)
|
(50 772)
|
(82 502)
|
(106 654)
|
|
Cash Taxes Paid |
950
|
825
|
440
|
(210)
|
653
|
764
|
775
|
751
|
1 130
|
904
|
2 118
|
2 145
|
1 777
|
1 829
|
1 518
|
1 513
|
55
|
245
|
164
|
24
|
571
|
331
|
334
|
366
|
320
|
81
|
769
|
723
|
1 592
|
1 606
|
2 508
|
2 511
|
1 811
|
1 890
|
1 523
|
994
|
1 804
|
1 863
|
542
|
1 176
|
336
|
|
Cash Interest Paid |
6 040
|
(6 766)
|
6 362
|
7 653
|
6 836
|
6 860
|
6 891
|
6 354
|
6 173
|
6 080
|
5 718
|
5 399
|
5 152
|
5 034
|
4 853
|
4 855
|
4 561
|
4 696
|
4 796
|
5 147
|
6 166
|
6 484
|
7 213
|
7 592
|
7 828
|
7 946
|
7 843
|
7 382
|
6 824
|
6 236
|
5 635
|
5 354
|
5 287
|
5 236
|
5 530
|
6 141
|
8 212
|
10 481
|
13 326
|
15 296
|
17 366
|
|
Change in Working Capital |
153 871
|
91 971
|
112 102
|
107 379
|
45 079
|
64 913
|
46 136
|
23 147
|
31 878
|
62 835
|
2 484
|
79 911
|
36 062
|
(13 425)
|
88 509
|
14 740
|
146 281
|
137 095
|
75 031
|
45 656
|
(3 817)
|
20 041
|
73 104
|
164 935
|
288 474
|
202 594
|
219 684
|
217 042
|
63 016
|
164 629
|
119 484
|
64 194
|
121 655
|
78 009
|
28 627
|
(17 673)
|
4 707
|
(46)
|
31 144
|
29 654
|
69 086
|
|
Cash from Operating Activities |
110 868
N/A
|
46 343
-58%
|
52 117
+12%
|
64 459
+24%
|
20 340
-68%
|
23 938
+18%
|
6 345
-73%
|
12 204
+92%
|
(9 760)
N/A
|
3 459
N/A
|
(54 148)
N/A
|
(44 913)
+17%
|
(54 118)
-20%
|
(150 433)
-178%
|
(38 154)
+75%
|
(91 955)
-141%
|
(5 749)
+94%
|
30 764
N/A
|
9 941
-68%
|
(21 724)
N/A
|
(52 148)
-140%
|
(4 528)
+91%
|
(3 933)
+13%
|
83 460
N/A
|
157 764
+89%
|
78 081
-51%
|
67 354
-14%
|
47 582
-29%
|
(93 916)
N/A
|
(1 524)
+98%
|
(51 791)
-3 299%
|
(87 532)
-69%
|
(11 540)
+87%
|
(17 160)
-49%
|
4 966
N/A
|
46 737
+841%
|
27 633
-41%
|
(38 531)
N/A
|
(26 090)
+32%
|
(63 411)
-143%
|
(48 051)
+24%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(981)
|
(1 227)
|
(1 205)
|
(1 289)
|
(1 313)
|
(2 099)
|
(2 404)
|
(2 650)
|
(2 639)
|
(1 704)
|
(1 499)
|
(1 229)
|
(1 543)
|
(1 699)
|
(2 133)
|
(2 295)
|
(1 952)
|
(1 913)
|
(1 422)
|
(1 294)
|
(1 460)
|
(1 681)
|
(1 833)
|
(1 961)
|
(2 326)
|
(2 075)
|
(1 939)
|
(2 416)
|
(1 919)
|
(1 932)
|
(2 859)
|
(10 430)
|
(10 655)
|
(11 609)
|
(10 748)
|
(2 668)
|
(2 801)
|
(1 859)
|
(1 912)
|
(1 811)
|
(1 518)
|
|
Other Items |
(125 306)
|
(63 102)
|
(46 930)
|
(34 091)
|
(10 887)
|
(4 928)
|
3 067
|
(7 854)
|
15 167
|
21 422
|
16 055
|
28 882
|
7 640
|
787
|
1 380
|
(3 447)
|
1 309
|
979
|
(22 462)
|
(8 344)
|
(9 926)
|
(11 190)
|
11 917
|
849
|
(1 197)
|
(3 034)
|
(1 677)
|
(2 669)
|
(4 575)
|
(15 601)
|
(12 125)
|
(6 037)
|
(4 325)
|
(10 270)
|
(18 420)
|
(50 692)
|
(11 020)
|
9 508
|
5 587
|
35 566
|
7 444
|
|
Cash from Investing Activities |
(126 287)
N/A
|
(64 330)
+49%
|
(48 136)
+25%
|
(35 380)
+26%
|
(12 200)
+66%
|
(7 026)
+42%
|
663
N/A
|
(10 504)
N/A
|
12 528
N/A
|
19 718
+57%
|
14 556
-26%
|
27 652
+90%
|
6 097
-78%
|
(912)
N/A
|
(753)
+17%
|
(5 741)
-662%
|
(643)
+89%
|
(934)
-45%
|
(23 884)
-2 457%
|
(9 638)
+60%
|
(11 386)
-18%
|
(12 871)
-13%
|
10 084
N/A
|
(1 112)
N/A
|
(3 523)
-217%
|
(5 110)
-45%
|
(3 616)
+29%
|
(5 086)
-41%
|
(6 494)
-28%
|
(17 533)
-170%
|
(14 984)
+15%
|
(16 466)
-10%
|
(14 980)
+9%
|
(21 879)
-46%
|
(29 168)
-33%
|
(53 360)
-83%
|
(13 821)
+74%
|
7 649
N/A
|
3 675
-52%
|
33 755
+818%
|
5 926
-82%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
6 500
|
6 500
|
4 563
|
0
|
6 500
|
0
|
(840)
|
(1 907)
|
(1 907)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 365
|
1 828
|
1 828
|
1 654
|
289
|
(174)
|
(174)
|
0
|
0
|
0
|
3 259
|
13 265
|
13 429
|
13 519
|
10 260
|
253
|
89
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
(12 519)
|
3 238
|
2 473
|
(3 025)
|
(495)
|
(2 727)
|
(11 780)
|
(7 858)
|
(4 974)
|
(7 283)
|
10 832
|
3 642
|
(5 821)
|
469
|
(6 695)
|
8 852
|
14 684
|
16 539
|
30 555
|
20 773
|
16 286
|
15 444
|
5 703
|
9 493
|
5 235
|
2 809
|
3 307
|
(11 527)
|
7 340
|
689
|
(1 590)
|
26 376
|
10 039
|
10 022
|
10 312
|
(1 591)
|
(5 842)
|
4 435
|
22 400
|
19 127
|
40 347
|
|
Cash Paid for Dividends |
(265)
|
0
|
0
|
(827)
|
(265)
|
0
|
0
|
(983)
|
(983)
|
0
|
0
|
0
|
0
|
0
|
0
|
(2 046)
|
(2 046)
|
0
|
0
|
0
|
(3 679)
|
0
|
0
|
(2 445)
|
(2 445)
|
0
|
0
|
(5 074)
|
(5 074)
|
0
|
0
|
(5 471)
|
(5 471)
|
0
|
0
|
(6 728)
|
(6 728)
|
0
|
0
|
0
|
0
|
|
Other |
(384)
|
(513)
|
(89)
|
(1 718)
|
3 399
|
3 675
|
4 529
|
4 247
|
13 118
|
13 666
|
13 415
|
13 896
|
(551)
|
(621)
|
407
|
1 560
|
1 670
|
6 063
|
(843)
|
(1 755)
|
(1 151)
|
(6 470)
|
(940)
|
(970)
|
4 882
|
(415)
|
3 763
|
6 602
|
7 155
|
3 442
|
807
|
(2 243)
|
(6 850)
|
(199)
|
(1 432)
|
1 207
|
3 995
|
1 806
|
2 054
|
17
|
8 683
|
|
Cash from Financing Activities |
(6 667)
N/A
|
8 960
N/A
|
6 684
-25%
|
(5 570)
N/A
|
2 342
N/A
|
387
-83%
|
(8 653)
N/A
|
(6 502)
+25%
|
5 254
N/A
|
3 493
-34%
|
22 197
+535%
|
17 539
-21%
|
(6 373)
N/A
|
(153)
+98%
|
(6 289)
-4 010%
|
8 365
N/A
|
15 673
+87%
|
22 385
+43%
|
29 495
+32%
|
20 673
-30%
|
11 745
-43%
|
5 120
-56%
|
909
-82%
|
2 399
+164%
|
7 672
+220%
|
(51)
N/A
|
7 883
N/A
|
3 267
-59%
|
22 850
+599%
|
12 576
-45%
|
4 404
-65%
|
18 914
+330%
|
(2 192)
N/A
|
4 352
N/A
|
3 408
-22%
|
(7 112)
N/A
|
(8 575)
-21%
|
(487)
+94%
|
17 726
N/A
|
19 144
+8%
|
49 030
+156%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
226
|
72
|
(480)
|
(64)
|
(371)
|
543
|
1 066
|
(190)
|
(288)
|
(507)
|
(727)
|
731
|
489
|
2 025
|
1 544
|
1 002
|
2 004
|
1 009
|
428
|
(52)
|
(393)
|
(1 244)
|
(594)
|
(181)
|
115
|
365
|
538
|
435
|
(7)
|
(398)
|
(323)
|
(265)
|
(8)
|
(118)
|
(93)
|
(26)
|
25
|
403
|
62
|
(611)
|
242
|
|
Net Change in Cash |
(21 860)
N/A
|
(8 955)
+59%
|
10 185
N/A
|
23 445
+130%
|
10 111
-57%
|
17 842
+76%
|
(579)
N/A
|
(4 992)
-762%
|
7 735
N/A
|
26 163
+238%
|
(18 122)
N/A
|
1 009
N/A
|
(53 905)
N/A
|
(149 473)
-177%
|
(43 652)
+71%
|
(88 329)
-102%
|
11 286
N/A
|
53 224
+372%
|
15 980
-70%
|
(10 741)
N/A
|
(52 182)
-386%
|
(13 523)
+74%
|
6 466
N/A
|
84 566
+1 208%
|
162 028
+92%
|
73 286
-55%
|
72 160
-2%
|
46 198
-36%
|
(77 567)
N/A
|
(6 878)
+91%
|
(62 695)
-812%
|
(85 350)
-36%
|
(28 720)
+66%
|
(34 805)
-21%
|
(20 887)
+40%
|
(13 761)
+34%
|
5 262
N/A
|
(30 966)
N/A
|
(4 627)
+85%
|
(11 123)
-140%
|
7 147
N/A
|