Ji-Haw Industrial Co Ltd
TWSE:3011
Cash Flow Statement
Cash Flow Statement
Ji-Haw Industrial 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 |
(98)
|
(76)
|
(71)
|
(56)
|
(80)
|
(84)
|
(115)
|
(144)
|
(113)
|
(121)
|
(79)
|
(13)
|
15
|
17
|
17
|
(37)
|
(102)
|
(127)
|
(122)
|
(86)
|
(26)
|
(10)
|
(22)
|
(29)
|
(86)
|
(78)
|
(65)
|
(94)
|
(101)
|
(115)
|
(136)
|
(101)
|
102
|
136
|
172
|
193
|
43
|
6
|
(10)
|
(59)
|
(176)
|
|
Depreciation & Amortization |
76
|
76
|
75
|
73
|
72
|
70
|
68
|
68
|
68
|
68
|
65
|
63
|
67
|
63
|
61
|
59
|
52
|
53
|
52
|
54
|
48
|
48
|
50
|
49
|
51
|
53
|
52
|
51
|
45
|
42
|
38
|
33
|
35
|
32
|
33
|
35
|
35
|
37
|
35
|
34
|
36
|
|
Other Non-Cash Items |
79
|
83
|
43
|
32
|
47
|
25
|
37
|
17
|
29
|
33
|
21
|
30
|
(10)
|
0
|
(18)
|
(22)
|
19
|
25
|
19
|
33
|
11
|
6
|
23
|
20
|
41
|
36
|
35
|
36
|
17
|
9
|
25
|
(4)
|
(165)
|
(175)
|
(180)
|
(174)
|
(12)
|
2
|
(30)
|
(11)
|
50
|
|
Cash Taxes Paid |
0
|
0
|
0
|
2
|
2
|
3
|
2
|
1
|
0
|
(1)
|
0
|
0
|
1
|
2
|
4
|
1
|
1
|
0
|
1
|
4
|
4
|
12
|
10
|
8
|
13
|
5
|
5
|
2
|
0
|
(0)
|
(0)
|
4
|
(0)
|
2
|
2
|
49
|
51
|
49
|
49
|
1
|
(0)
|
|
Cash Interest Paid |
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
4
|
4
|
4
|
5
|
5
|
4
|
3
|
2
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
4
|
4
|
4
|
4
|
3
|
|
Change in Working Capital |
25
|
(7)
|
95
|
95
|
44
|
84
|
(18)
|
(3)
|
40
|
10
|
29
|
63
|
120
|
118
|
136
|
90
|
(8)
|
(44)
|
(8)
|
(58)
|
(141)
|
(88)
|
(130)
|
(107)
|
20
|
32
|
(29)
|
65
|
49
|
37
|
4
|
(136)
|
(137)
|
(95)
|
59
|
71
|
46
|
15
|
(11)
|
29
|
70
|
|
Cash from Operating Activities |
82
N/A
|
75
-8%
|
142
+89%
|
144
+1%
|
83
-42%
|
95
+14%
|
(27)
N/A
|
(62)
-128%
|
25
N/A
|
(11)
N/A
|
35
N/A
|
143
+308%
|
192
+35%
|
198
+3%
|
196
-1%
|
90
-54%
|
(39)
N/A
|
(93)
-139%
|
(60)
+36%
|
(56)
+6%
|
(108)
-92%
|
(44)
+59%
|
(80)
-80%
|
(67)
+16%
|
27
N/A
|
43
+62%
|
(7)
N/A
|
58
N/A
|
11
-81%
|
(27)
N/A
|
(70)
-155%
|
(208)
-197%
|
(165)
+21%
|
(102)
+38%
|
84
N/A
|
124
+48%
|
112
-9%
|
61
-45%
|
(16)
N/A
|
(6)
+61%
|
(20)
-217%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(31)
|
(31)
|
(31)
|
(38)
|
(41)
|
(35)
|
(36)
|
(32)
|
(24)
|
(27)
|
(28)
|
(22)
|
(25)
|
(23)
|
(20)
|
(21)
|
(28)
|
(31)
|
(35)
|
(36)
|
(24)
|
(24)
|
(19)
|
(33)
|
(40)
|
(37)
|
(37)
|
(22)
|
(15)
|
(14)
|
(14)
|
(17)
|
(15)
|
(13)
|
(11)
|
(9)
|
(14)
|
(15)
|
(15)
|
(14)
|
(119)
|
|
Other Items |
(10)
|
20
|
(23)
|
(160)
|
(8)
|
77
|
118
|
195
|
69
|
53
|
14
|
(76)
|
(114)
|
(91)
|
(56)
|
(9)
|
24
|
(17)
|
(52)
|
6
|
12
|
27
|
23
|
24
|
29
|
21
|
49
|
32
|
26
|
26
|
(0)
|
5
|
224
|
251
|
277
|
273
|
93
|
67
|
22
|
(55)
|
(169)
|
|
Cash from Investing Activities |
(41)
N/A
|
(11)
+73%
|
(54)
-385%
|
(198)
-269%
|
(49)
+75%
|
42
N/A
|
81
+92%
|
163
+101%
|
45
-72%
|
26
-43%
|
(14)
N/A
|
(97)
-576%
|
(138)
-42%
|
(114)
+18%
|
(75)
+34%
|
(31)
+59%
|
(4)
+86%
|
(48)
-1 058%
|
(87)
-79%
|
(30)
+65%
|
(12)
+60%
|
3
N/A
|
4
+46%
|
(9)
N/A
|
(11)
-23%
|
(16)
-47%
|
12
N/A
|
10
-17%
|
11
+14%
|
12
+3%
|
(15)
N/A
|
(12)
+19%
|
209
N/A
|
238
+14%
|
266
+12%
|
264
-1%
|
80
-70%
|
52
-35%
|
7
-87%
|
(69)
N/A
|
(288)
-316%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Debt |
(1)
|
40
|
(26)
|
(13)
|
39
|
(10)
|
(8)
|
3
|
(7)
|
(9)
|
(4)
|
(26)
|
(37)
|
(132)
|
(136)
|
(129)
|
(102)
|
33
|
40
|
50
|
60
|
25
|
5
|
(6)
|
(11)
|
(11)
|
4
|
5
|
(0)
|
20
|
30
|
134
|
138
|
59
|
24
|
(151)
|
(180)
|
(121)
|
(96)
|
(26)
|
197
|
|
Cash Paid for Dividends |
(4)
|
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 |
(7)
|
(6)
|
(6)
|
(7)
|
3
|
4
|
3
|
3
|
1
|
0
|
1
|
(0)
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
1
|
0
|
1
|
2
|
2
|
2
|
1
|
(1)
|
(1)
|
(0)
|
(3)
|
(3)
|
(3)
|
(4)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
|
Cash from Financing Activities |
(11)
N/A
|
29
N/A
|
(36)
N/A
|
(19)
+46%
|
42
N/A
|
(6)
N/A
|
(6)
+11%
|
6
N/A
|
(6)
N/A
|
(8)
-41%
|
(3)
+67%
|
(26)
-867%
|
(38)
-45%
|
(134)
-254%
|
(138)
-3%
|
(132)
+4%
|
(105)
+21%
|
31
N/A
|
38
+21%
|
51
+33%
|
60
+19%
|
25
-58%
|
6
-75%
|
(4)
N/A
|
(9)
-133%
|
(10)
-19%
|
4
N/A
|
4
+3%
|
(0)
N/A
|
17
N/A
|
27
+62%
|
131
+382%
|
135
+2%
|
59
-56%
|
24
-60%
|
(151)
N/A
|
(180)
-19%
|
(121)
+33%
|
(96)
+21%
|
(26)
+73%
|
197
N/A
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
11
|
(10)
|
(6)
|
21
|
38
|
16
|
4
|
(4)
|
(47)
|
(45)
|
(23)
|
(56)
|
(55)
|
(52)
|
(54)
|
(30)
|
(9)
|
4
|
0
|
(11)
|
(16)
|
(21)
|
(13)
|
(21)
|
(9)
|
(21)
|
(24)
|
(8)
|
2
|
8
|
7
|
3
|
(8)
|
9
|
3
|
24
|
4
|
(8)
|
(7)
|
(9)
|
(10)
|
|
Net Change in Cash |
41
N/A
|
83
+103%
|
46
-44%
|
(53)
N/A
|
114
N/A
|
147
+29%
|
52
-64%
|
103
+97%
|
17
-84%
|
(39)
N/A
|
(5)
+87%
|
(37)
-616%
|
(39)
-6%
|
(101)
-160%
|
(70)
+31%
|
(102)
-45%
|
(157)
-54%
|
(107)
+32%
|
(108)
-1%
|
(47)
+57%
|
(75)
-61%
|
(37)
+51%
|
(83)
-123%
|
(102)
-23%
|
(2)
+98%
|
(4)
-138%
|
(15)
-248%
|
63
N/A
|
24
-62%
|
9
-65%
|
(51)
N/A
|
(86)
-70%
|
170
N/A
|
203
+19%
|
376
+85%
|
261
-31%
|
15
-94%
|
(16)
N/A
|
(113)
-603%
|
(110)
+2%
|
(121)
-10%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
51
N/A
|
44
-13%
|
111
+149%
|
106
-5%
|
42
-60%
|
60
+42%
|
(64)
N/A
|
(94)
-48%
|
1
N/A
|
(38)
N/A
|
7
N/A
|
121
+1 704%
|
167
+39%
|
176
+5%
|
177
+1%
|
69
-61%
|
(67)
N/A
|
(124)
-84%
|
(94)
+24%
|
(92)
+2%
|
(132)
-43%
|
(69)
+48%
|
(99)
-44%
|
(100)
-1%
|
(14)
+86%
|
6
N/A
|
(44)
N/A
|
36
N/A
|
(4)
N/A
|
(42)
-1 046%
|
(84)
-101%
|
(225)
-167%
|
(180)
+20%
|
(115)
+36%
|
72
N/A
|
114
+58%
|
99
-14%
|
46
-53%
|
(31)
N/A
|
(21)
+33%
|
(139)
-567%
|