Chenming Electronic Technology Corp
TWSE:3013
Cash Flow Statement
Cash Flow Statement
Chenming Electronic Technology Corp
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 |
118
|
164
|
108
|
27
|
165
|
111
|
177
|
286
|
96
|
75
|
138
|
147
|
298
|
363
|
340
|
375
|
280
|
199
|
131
|
159
|
185
|
255
|
287
|
185
|
212
|
229
|
281
|
273
|
109
|
91
|
(51)
|
(152)
|
(120)
|
(110)
|
(13)
|
195
|
272
|
277
|
333
|
273
|
292
|
|
Depreciation & Amortization |
152
|
160
|
169
|
191
|
205
|
214
|
226
|
251
|
264
|
281
|
295
|
283
|
267
|
246
|
221
|
207
|
209
|
215
|
228
|
240
|
250
|
257
|
257
|
252
|
247
|
242
|
233
|
223
|
211
|
204
|
216
|
246
|
300
|
361
|
435
|
502
|
535
|
551
|
535
|
486
|
418
|
|
Other Non-Cash Items |
89
|
88
|
67
|
57
|
(132)
|
(133)
|
(136)
|
(129)
|
27
|
29
|
20
|
4
|
23
|
20
|
30
|
28
|
15
|
15
|
13
|
20
|
21
|
19
|
18
|
9
|
7
|
13
|
16
|
18
|
19
|
13
|
16
|
16
|
22
|
(7)
|
(8)
|
18
|
15
|
42
|
49
|
46
|
51
|
|
Cash Taxes Paid |
0
|
0
|
13
|
14
|
52
|
53
|
39
|
41
|
2
|
2
|
34
|
44
|
41
|
0
|
23
|
23
|
26
|
0
|
39
|
1
|
38
|
0
|
1
|
39
|
55
|
82
|
68
|
88
|
79
|
52
|
19
|
(13)
|
(20)
|
(20)
|
4
|
5
|
2
|
2
|
2
|
7
|
37
|
|
Cash Interest Paid |
19
|
18
|
18
|
17
|
16
|
15
|
13
|
12
|
11
|
10
|
9
|
8
|
7
|
7
|
6
|
5
|
5
|
6
|
6
|
8
|
9
|
10
|
10
|
10
|
10
|
11
|
10
|
10
|
10
|
10
|
11
|
12
|
17
|
25
|
31
|
35
|
36
|
30
|
26
|
23
|
19
|
|
Change in Working Capital |
86
|
(319)
|
(318)
|
(163)
|
(110)
|
(22)
|
6
|
48
|
(57)
|
(109)
|
(165)
|
(50)
|
144
|
(10)
|
(91)
|
(197)
|
(123)
|
11
|
(125)
|
(346)
|
(420)
|
(326)
|
(159)
|
(164)
|
(264)
|
(357)
|
(426)
|
72
|
139
|
230
|
425
|
(11)
|
(146)
|
101
|
44
|
111
|
343
|
373
|
262
|
327
|
618
|
|
Cash from Operating Activities |
446
N/A
|
93
-79%
|
27
-72%
|
112
+324%
|
128
+14%
|
171
+33%
|
273
+60%
|
456
+67%
|
330
-28%
|
275
-17%
|
288
+5%
|
385
+34%
|
733
+90%
|
619
-16%
|
501
-19%
|
413
-17%
|
381
-8%
|
440
+15%
|
247
-44%
|
74
-70%
|
36
-52%
|
205
+476%
|
403
+97%
|
282
-30%
|
203
-28%
|
127
-38%
|
104
-18%
|
586
+465%
|
478
-19%
|
538
+13%
|
606
+13%
|
100
-83%
|
57
-44%
|
344
+509%
|
458
+33%
|
826
+80%
|
1 166
+41%
|
1 243
+7%
|
1 179
-5%
|
1 132
-4%
|
1 380
+22%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(60)
|
(73)
|
(98)
|
(126)
|
(146)
|
(135)
|
(159)
|
(126)
|
(166)
|
(169)
|
(129)
|
(193)
|
(181)
|
(177)
|
(189)
|
(177)
|
(152)
|
(147)
|
(148)
|
(171)
|
(230)
|
(237)
|
(200)
|
(140)
|
(79)
|
(70)
|
(69)
|
(87)
|
(494)
|
(614)
|
(780)
|
(872)
|
(1 785)
|
(1 888)
|
(1 902)
|
(1 911)
|
(687)
|
(565)
|
(475)
|
(442)
|
(344)
|
|
Other Items |
38
|
16
|
24
|
20
|
299
|
262
|
314
|
268
|
10
|
51
|
21
|
29
|
16
|
(58)
|
(112)
|
(165)
|
(103)
|
(71)
|
(42)
|
35
|
(4)
|
37
|
19
|
11
|
(24)
|
(21)
|
(24)
|
(101)
|
(26)
|
(20)
|
(26)
|
(82)
|
(67)
|
(93)
|
385
|
645
|
553
|
595
|
119
|
12
|
(57)
|
|
Cash from Investing Activities |
(22)
N/A
|
(57)
-157%
|
(74)
-30%
|
(105)
-43%
|
153
N/A
|
128
-17%
|
155
+21%
|
142
-8%
|
(156)
N/A
|
(118)
+24%
|
(108)
+8%
|
(164)
-52%
|
(165)
-1%
|
(235)
-42%
|
(301)
-28%
|
(342)
-13%
|
(255)
+25%
|
(217)
+15%
|
(190)
+13%
|
(136)
+28%
|
(234)
-72%
|
(200)
+15%
|
(181)
+9%
|
(129)
+28%
|
(104)
+20%
|
(90)
+13%
|
(94)
-4%
|
(187)
-100%
|
(519)
-177%
|
(634)
-22%
|
(806)
-27%
|
(953)
-18%
|
(1 852)
-94%
|
(1 980)
-7%
|
(1 517)
+23%
|
(1 266)
+17%
|
(134)
+89%
|
30
N/A
|
(357)
N/A
|
(430)
-21%
|
(401)
+7%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
(62)
|
0
|
0
|
22
|
22
|
0
|
(14)
|
(43)
|
(43)
|
0
|
(67)
|
(118)
|
(118)
|
0
|
(58)
|
0
|
0
|
0
|
0
|
0
|
(52)
|
(105)
|
(105)
|
(105)
|
(102)
|
(82)
|
(89)
|
(89)
|
(39)
|
(7)
|
0
|
0
|
0
|
540
|
540
|
540
|
540
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
(351)
|
(223)
|
(88)
|
(69)
|
(259)
|
(311)
|
(293)
|
(276)
|
(93)
|
(91)
|
(88)
|
(76)
|
(88)
|
(83)
|
(78)
|
(78)
|
(18)
|
27
|
150
|
222
|
292
|
240
|
103
|
34
|
38
|
88
|
100
|
(44)
|
209
|
223
|
285
|
812
|
1 762
|
1 486
|
691
|
52
|
(1 334)
|
(1 299)
|
(660)
|
(411)
|
(537)
|
|
Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(53)
|
(53)
|
0
|
0
|
(85)
|
(85)
|
0
|
0
|
0
|
(85)
|
0
|
0
|
(49)
|
(49)
|
0
|
0
|
(47)
|
(47)
|
0
|
0
|
(47)
|
(47)
|
0
|
0
|
0
|
0
|
0
|
0
|
(59)
|
0
|
|
Other |
(20)
|
(15)
|
(14)
|
(17)
|
(16)
|
(18)
|
(16)
|
(12)
|
(10)
|
(10)
|
(9)
|
(8)
|
(7)
|
(7)
|
(7)
|
(8)
|
(89)
|
(113)
|
(136)
|
(136)
|
(56)
|
(33)
|
(30)
|
(29)
|
(50)
|
(76)
|
(57)
|
(75)
|
(72)
|
(70)
|
(86)
|
(69)
|
(56)
|
(41)
|
(29)
|
(33)
|
(56)
|
(49)
|
(48)
|
(44)
|
(21)
|
|
Cash from Financing Activities |
(433)
N/A
|
(300)
+31%
|
(102)
+66%
|
(63)
+38%
|
(253)
-302%
|
(306)
-21%
|
(323)
-6%
|
(331)
-2%
|
(146)
+56%
|
(143)
+2%
|
(164)
-14%
|
(255)
-56%
|
(266)
-5%
|
(261)
+2%
|
(196)
+25%
|
(171)
+13%
|
(192)
-13%
|
(171)
+11%
|
(72)
+58%
|
1
N/A
|
99
+8 604%
|
18
-82%
|
(116)
N/A
|
(149)
-28%
|
(163)
-10%
|
(119)
+27%
|
(94)
+21%
|
(254)
-170%
|
52
N/A
|
99
+92%
|
152
+53%
|
696
+357%
|
1 659
+139%
|
1 938
+17%
|
1 155
-40%
|
559
-52%
|
(850)
N/A
|
(1 348)
-59%
|
(708)
+48%
|
(513)
+27%
|
(558)
-9%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
1
|
(1)
|
(2)
|
(0)
|
12
|
12
|
13
|
12
|
0
|
0
|
(15)
|
(31)
|
(30)
|
(56)
|
(30)
|
(6)
|
(5)
|
31
|
12
|
(17)
|
(14)
|
(10)
|
(10)
|
(16)
|
(9)
|
(26)
|
(22)
|
11
|
8
|
4
|
5
|
1
|
(7)
|
(0)
|
5
|
9
|
6
|
7
|
(5)
|
0
|
(8)
|
|
Net Change in Cash |
(8)
N/A
|
(264)
-3 244%
|
(152)
+43%
|
(56)
+63%
|
40
N/A
|
5
-88%
|
118
+2 348%
|
281
+139%
|
28
-90%
|
14
-52%
|
2
-86%
|
(64)
N/A
|
272
N/A
|
67
-75%
|
(26)
N/A
|
(105)
-302%
|
(71)
+32%
|
83
N/A
|
(3)
N/A
|
(78)
-2 794%
|
(113)
-44%
|
13
N/A
|
96
+634%
|
(13)
N/A
|
(72)
-452%
|
(108)
-50%
|
(106)
+2%
|
155
N/A
|
18
-89%
|
7
-60%
|
(42)
N/A
|
(157)
-275%
|
(143)
+9%
|
301
N/A
|
101
-66%
|
129
+27%
|
189
+46%
|
(69)
N/A
|
109
N/A
|
189
+73%
|
413
+119%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
386
N/A
|
20
-95%
|
(71)
N/A
|
(13)
+81%
|
(18)
-32%
|
36
N/A
|
114
+212%
|
331
+191%
|
164
-50%
|
106
-35%
|
159
+51%
|
192
+21%
|
551
+187%
|
441
-20%
|
312
-29%
|
237
-24%
|
230
-3%
|
293
+28%
|
99
-66%
|
(98)
N/A
|
(195)
-100%
|
(33)
+83%
|
203
N/A
|
142
-30%
|
124
-12%
|
57
-54%
|
34
-40%
|
500
+1 357%
|
(16)
N/A
|
(76)
-373%
|
(173)
-127%
|
(772)
-346%
|
(1 729)
-124%
|
(1 543)
+11%
|
(1 443)
+6%
|
(1 084)
+25%
|
479
N/A
|
677
+41%
|
703
+4%
|
690
-2%
|
1 036
+50%
|