Powertech Industrial Co Ltd
TWSE:3296
Cash Flow Statement
Cash Flow Statement
Powertech 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 |
(62)
|
(61)
|
(45)
|
(6)
|
56
|
55
|
26
|
34
|
14
|
18
|
84
|
79
|
145
|
151
|
109
|
87
|
14
|
(21)
|
(9)
|
56
|
111
|
155
|
194
|
112
|
36
|
1
|
(0)
|
30
|
49
|
57
|
(2)
|
(60)
|
(162)
|
(188)
|
(161)
|
(104)
|
(46)
|
(23)
|
(80)
|
(103)
|
(90)
|
|
Depreciation & Amortization |
100
|
98
|
93
|
89
|
89
|
89
|
90
|
93
|
94
|
96
|
94
|
88
|
85
|
79
|
75
|
73
|
69
|
69
|
67
|
62
|
57
|
60
|
67
|
77
|
87
|
88
|
87
|
86
|
85
|
86
|
89
|
98
|
109
|
119
|
131
|
140
|
148
|
156
|
161
|
164
|
165
|
|
Other Non-Cash Items |
17
|
16
|
2
|
3
|
(5)
|
(15)
|
(8)
|
(13)
|
(9)
|
(6)
|
(5)
|
(6)
|
(5)
|
(5)
|
(3)
|
(1)
|
(0)
|
(6)
|
(6)
|
(17)
|
(20)
|
(13)
|
(13)
|
(21)
|
(16)
|
(23)
|
(29)
|
(6)
|
32
|
41
|
34
|
52
|
28
|
13
|
(1)
|
(54)
|
(9)
|
22
|
63
|
84
|
26
|
|
Cash Taxes Paid |
24
|
(0)
|
(5)
|
(9)
|
(8)
|
3
|
2
|
1
|
2
|
3
|
5
|
7
|
3
|
3
|
11
|
16
|
18
|
18
|
11
|
10
|
11
|
12
|
17
|
11
|
21
|
20
|
12
|
12
|
4
|
6
|
17
|
17
|
10
|
6
|
(4)
|
(4)
|
3
|
0
|
3
|
3
|
1
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
1
|
2
|
3
|
3
|
3
|
3
|
2
|
3
|
5
|
8
|
14
|
19
|
22
|
25
|
24
|
25
|
25
|
25
|
24
|
23
|
|
Change in Working Capital |
140
|
24
|
148
|
85
|
(153)
|
28
|
(41)
|
(106)
|
42
|
43
|
(160)
|
14
|
22
|
(114)
|
114
|
41
|
(88)
|
(10)
|
(77)
|
(148)
|
35
|
(5)
|
(76)
|
279
|
217
|
239
|
74
|
(234)
|
(201)
|
(378)
|
(356)
|
(397)
|
(199)
|
(89)
|
(29)
|
2
|
11
|
116
|
380
|
486
|
124
|
|
Cash from Operating Activities |
196
N/A
|
77
-61%
|
197
+157%
|
171
-13%
|
(13)
N/A
|
158
N/A
|
66
-58%
|
8
-88%
|
141
+1 614%
|
151
+8%
|
14
-91%
|
175
+1 185%
|
247
+41%
|
111
-55%
|
295
+165%
|
200
-32%
|
(5)
N/A
|
31
N/A
|
(25)
N/A
|
(47)
-91%
|
182
N/A
|
197
+8%
|
171
-13%
|
448
+161%
|
323
-28%
|
305
-6%
|
133
-56%
|
(124)
N/A
|
(35)
+71%
|
(195)
-451%
|
(235)
-20%
|
(307)
-31%
|
(225)
+27%
|
(146)
+35%
|
(61)
+58%
|
(17)
+73%
|
104
N/A
|
271
+162%
|
524
+93%
|
631
+20%
|
225
-64%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(66)
|
(90)
|
(64)
|
(62)
|
(34)
|
(2)
|
(28)
|
(97)
|
(96)
|
(95)
|
(92)
|
(19)
|
(10)
|
(11)
|
(19)
|
(46)
|
(62)
|
(66)
|
(64)
|
(58)
|
(39)
|
(38)
|
(37)
|
(19)
|
(23)
|
(19)
|
(19)
|
(19)
|
(20)
|
(23)
|
(130)
|
(189)
|
(210)
|
(227)
|
(135)
|
(98)
|
(100)
|
(89)
|
(83)
|
(67)
|
(46)
|
|
Other Items |
10
|
6
|
(4)
|
(27)
|
(8)
|
(24)
|
(2)
|
35
|
6
|
23
|
6
|
(14)
|
(24)
|
(24)
|
(69)
|
(54)
|
(51)
|
(53)
|
5
|
(3)
|
(22)
|
(21)
|
(18)
|
(89)
|
(10)
|
(5)
|
(5)
|
42
|
(51)
|
(87)
|
(60)
|
(33)
|
6
|
47
|
12
|
10
|
21
|
20
|
32
|
(5)
|
15
|
|
Cash from Investing Activities |
(57)
N/A
|
(83)
-47%
|
(68)
+18%
|
(89)
-30%
|
(42)
+53%
|
(25)
+40%
|
(30)
-19%
|
(62)
-109%
|
(90)
-44%
|
(72)
+19%
|
(87)
-20%
|
(33)
+62%
|
(35)
-6%
|
(35)
-2%
|
(88)
-148%
|
(99)
-13%
|
(113)
-14%
|
(119)
-5%
|
(59)
+51%
|
(61)
-3%
|
(61)
-1%
|
(59)
+3%
|
(55)
+8%
|
(108)
-98%
|
(34)
+69%
|
(24)
+27%
|
(24)
+3%
|
23
N/A
|
(71)
N/A
|
(110)
-55%
|
(191)
-73%
|
(221)
-16%
|
(204)
+8%
|
(180)
+12%
|
(122)
+32%
|
(88)
+28%
|
(79)
+11%
|
(69)
+12%
|
(51)
+26%
|
(73)
-43%
|
(30)
+59%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
(15)
|
0
|
(15)
|
6
|
6
|
0
|
0
|
(45)
|
(45)
|
0
|
0
|
(68)
|
(68)
|
(158)
|
(158)
|
(90)
|
(90)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
(20)
|
(20)
|
(20)
|
(13)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
60
|
60
|
50
|
0
|
(10)
|
(10)
|
0
|
0
|
(6)
|
(14)
|
(25)
|
(33)
|
(35)
|
(35)
|
93
|
105
|
127
|
148
|
89
|
(45)
|
(129)
|
(18)
|
(14)
|
98
|
109
|
(34)
|
(136)
|
(138)
|
|
Cash Paid for Dividends |
(81)
|
0
|
0
|
0
|
0
|
0
|
0
|
(33)
|
(33)
|
0
|
0
|
(11)
|
(11)
|
0
|
0
|
(118)
|
(118)
|
0
|
0
|
0
|
0
|
0
|
0
|
(98)
|
(98)
|
0
|
0
|
(27)
|
(27)
|
0
|
0
|
(22)
|
(22)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other |
(0)
|
0
|
15
|
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
|
|
Cash from Financing Activities |
(97)
N/A
|
0
N/A
|
(81)
N/A
|
6
N/A
|
6
-1%
|
0
N/A
|
7
N/A
|
(78)
N/A
|
(78)
+0%
|
0
N/A
|
0
N/A
|
(79)
N/A
|
(79)
+0%
|
(109)
-38%
|
(109)
N/A
|
(158)
-45%
|
(208)
-32%
|
(178)
+15%
|
(178)
N/A
|
(50)
+72%
|
0
N/A
|
(6)
N/A
|
(14)
-148%
|
(123)
-788%
|
(131)
-7%
|
(141)
-8%
|
(153)
-9%
|
46
N/A
|
59
+27%
|
88
+50%
|
122
+38%
|
67
-45%
|
(67)
N/A
|
(152)
-126%
|
(40)
+74%
|
(14)
+65%
|
98
N/A
|
109
+12%
|
(34)
N/A
|
(136)
-296%
|
(138)
-1%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
27
|
4
|
(32)
|
7
|
16
|
(34)
|
0
|
68
|
38
|
37
|
34
|
(95)
|
(71)
|
(128)
|
(92)
|
(46)
|
(44)
|
36
|
23
|
(17)
|
(10)
|
4
|
(10)
|
7
|
(14)
|
(44)
|
(36)
|
(18)
|
(4)
|
(1)
|
2
|
(5)
|
(6)
|
34
|
27
|
49
|
29
|
(5)
|
(22)
|
(11)
|
1
|
|
Net Change in Cash |
70
N/A
|
(84)
N/A
|
16
N/A
|
96
+490%
|
(32)
N/A
|
105
N/A
|
44
-59%
|
(65)
N/A
|
10
N/A
|
38
+265%
|
(118)
N/A
|
(33)
+72%
|
62
N/A
|
(161)
N/A
|
5
N/A
|
(103)
N/A
|
(370)
-261%
|
(230)
+38%
|
(239)
-4%
|
(175)
+27%
|
111
N/A
|
135
+22%
|
93
-31%
|
223
+141%
|
145
-35%
|
96
-34%
|
(80)
N/A
|
(73)
+9%
|
(51)
+30%
|
(218)
-325%
|
(302)
-39%
|
(467)
-55%
|
(502)
-7%
|
(443)
+12%
|
(196)
+56%
|
(70)
+64%
|
152
N/A
|
307
+102%
|
417
+36%
|
410
-2%
|
58
-86%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
129
N/A
|
(13)
N/A
|
133
N/A
|
109
-18%
|
(47)
N/A
|
156
N/A
|
38
-76%
|
(89)
N/A
|
44
N/A
|
56
+27%
|
(79)
N/A
|
156
N/A
|
237
+52%
|
100
-58%
|
276
+176%
|
155
-44%
|
(67)
N/A
|
(35)
+48%
|
(88)
-156%
|
(105)
-19%
|
143
N/A
|
159
+11%
|
135
-15%
|
428
+217%
|
300
-30%
|
285
-5%
|
114
-60%
|
(143)
N/A
|
(56)
+61%
|
(218)
-292%
|
(365)
-68%
|
(496)
-36%
|
(434)
+12%
|
(372)
+14%
|
(195)
+48%
|
(115)
+41%
|
4
N/A
|
182
+4 735%
|
441
+142%
|
563
+28%
|
179
-68%
|